[F&N] QoQ Annualized Quarter Result on 31-Mar-2000 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
29-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2000
Quarter
31-Mar-2000 [#2]
Profit Trend
QoQ- 42.38%
YoY- 177.94%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 1,587,836 1,366,517 1,334,644 1,293,860 1,248,332 1,157,242 1,127,770 -0.34%
PBT 116,308 72,819 68,098 61,600 44,160 -68,297 -55,638 -
Tax -21,984 -16,413 -17,337 -15,224 -11,588 68,297 55,638 -
NP 94,324 56,406 50,761 46,376 32,572 0 0 -100.00%
-
NP to SH 94,324 56,406 50,761 46,376 32,572 -60,806 -51,370 -
-
Tax Rate 18.90% 22.54% 25.46% 24.71% 26.24% - - -
Total Cost 1,493,512 1,310,111 1,283,882 1,247,484 1,215,760 1,157,242 1,127,770 -0.28%
-
Net Worth 576,482 467,112 378,852 317,309 311,452 302,292 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div - 26,440 - - - - - -
Div Payout % - 46.88% - - - - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 576,482 467,112 378,852 317,309 311,452 302,292 0 -100.00%
NOSH 260,851 220,335 185,712 174,345 173,995 173,731 173,549 -0.41%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 5.94% 4.13% 3.80% 3.58% 2.61% 0.00% 0.00% -
ROE 16.36% 12.08% 13.40% 14.62% 10.46% -20.11% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 608.71 620.20 718.66 742.12 717.45 666.11 649.83 0.06%
EPS 36.16 25.60 27.33 26.60 18.72 -35.00 -29.60 -
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.12 2.04 1.82 1.79 1.74 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 174,941
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 433.43 373.02 364.32 353.19 340.76 315.89 307.85 -0.34%
EPS 25.75 15.40 13.86 12.66 8.89 -16.60 -14.02 -
DPS 0.00 7.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5736 1.2751 1.0342 0.8662 0.8502 0.8252 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 2.98 3.20 3.16 3.42 0.00 0.00 0.00 -
P/RPS 0.49 0.52 0.44 0.46 0.00 0.00 0.00 -100.00%
P/EPS 8.24 12.50 11.56 12.86 0.00 0.00 0.00 -100.00%
EY 12.13 8.00 8.65 7.78 0.00 0.00 0.00 -100.00%
DY 0.00 3.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.51 1.55 1.88 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 16/02/01 27/11/00 29/08/00 29/05/00 11/02/00 23/11/99 - -
Price 3.12 3.02 3.50 2.98 4.00 0.00 0.00 -
P/RPS 0.51 0.49 0.49 0.40 0.56 0.00 0.00 -100.00%
P/EPS 8.63 11.80 12.80 11.20 21.37 0.00 0.00 -100.00%
EY 11.59 8.48 7.81 8.93 4.68 0.00 0.00 -100.00%
DY 0.00 3.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.42 1.72 1.64 2.23 0.00 0.00 -100.00%

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