[F&N] QoQ Annualized Quarter Result on 30-Sep-2017 [#4]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
07-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Sep-2017 [#4]
Profit Trend
QoQ- -20.15%
YoY- -16.09%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 4,150,958 4,166,944 4,275,720 4,101,374 4,166,798 4,167,644 4,364,332 -3.29%
PBT 430,773 432,086 460,528 353,713 445,764 521,590 576,028 -17.65%
Tax -25,618 -33,324 -33,228 -30,366 -40,814 -52,894 -66,928 -47.37%
NP 405,154 398,762 427,300 323,347 404,949 468,696 509,100 -14.15%
-
NP to SH 405,192 398,798 427,336 323,377 404,972 468,714 509,112 -14.15%
-
Tax Rate 5.95% 7.71% 7.22% 8.58% 9.16% 10.14% 11.62% -
Total Cost 3,745,804 3,768,182 3,848,420 3,778,027 3,761,849 3,698,948 3,855,232 -1.90%
-
Net Worth 2,205,926 2,203,753 2,225,717 2,130,818 2,110,210 2,154,561 2,140,871 2.02%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 131,915 197,678 - 210,518 131,888 197,867 - -
Div Payout % 32.56% 49.57% - 65.10% 32.57% 42.22% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,205,926 2,203,753 2,225,717 2,130,818 2,110,210 2,154,561 2,140,871 2.02%
NOSH 366,778 366,778 366,778 366,778 366,778 366,778 366,778 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 9.76% 9.57% 9.99% 7.88% 9.72% 11.25% 11.67% -
ROE 18.37% 18.10% 19.20% 15.18% 19.19% 21.75% 23.78% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1,132.80 1,138.29 1,168.00 1,120.23 1,137.36 1,137.39 1,192.57 -3.37%
EPS 110.40 109.00 116.80 88.30 110.53 128.00 139.20 -14.35%
DPS 36.00 54.00 0.00 57.50 36.00 54.00 0.00 -
NAPS 6.02 6.02 6.08 5.82 5.76 5.88 5.85 1.93%
Adjusted Per Share Value based on latest NOSH - 366,778
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 1,131.73 1,136.09 1,165.75 1,118.22 1,136.05 1,136.28 1,189.91 -3.29%
EPS 110.47 108.73 116.51 88.17 110.41 127.79 138.81 -14.15%
DPS 35.97 53.90 0.00 57.40 35.96 53.95 0.00 -
NAPS 6.0143 6.0084 6.0683 5.8096 5.7534 5.8743 5.837 2.02%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 39.02 33.38 27.00 24.66 25.30 24.68 23.48 -
P/RPS 3.44 2.93 2.31 2.20 2.22 2.17 1.97 45.15%
P/EPS 35.29 30.64 23.13 27.92 22.89 19.29 16.88 63.72%
EY 2.83 3.26 4.32 3.58 4.37 5.18 5.92 -38.94%
DY 0.92 1.62 0.00 2.33 1.42 2.19 0.00 -
P/NAPS 6.48 5.54 4.44 4.24 4.39 4.20 4.01 37.82%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 02/08/18 03/05/18 06/02/18 07/11/17 03/08/17 03/05/17 07/02/17 -
Price 37.40 35.64 29.66 25.44 24.82 24.88 23.66 -
P/RPS 3.30 3.13 2.54 2.27 2.18 2.19 1.98 40.70%
P/EPS 33.82 32.72 25.41 28.80 22.45 19.45 17.01 58.31%
EY 2.96 3.06 3.94 3.47 4.45 5.14 5.88 -36.79%
DY 0.96 1.52 0.00 2.26 1.45 2.17 0.00 -
P/NAPS 6.21 5.92 4.88 4.37 4.31 4.23 4.04 33.29%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment