[F&N] QoQ Annualized Quarter Result on 31-Mar-2013 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
07-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -2.2%
YoY- -25.31%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 3,791,044 3,508,225 3,480,929 3,438,970 3,416,844 3,171,923 3,160,564 12.85%
PBT 344,520 307,765 294,113 262,886 264,432 230,208 220,976 34.34%
Tax -69,492 -48,307 -54,844 -40,622 -37,144 43,782 46,264 -
NP 275,028 259,458 239,269 222,264 227,288 273,990 267,240 1.92%
-
NP to SH 275,064 259,485 239,293 222,282 227,288 274,030 267,241 1.93%
-
Tax Rate 20.17% 15.70% 18.65% 15.45% 14.05% -19.02% -20.94% -
Total Cost 3,516,016 3,248,767 3,241,660 3,216,706 3,189,556 2,897,933 2,893,324 13.83%
-
Net Worth 1,702,777 1,643,168 1,545,312 1,559,797 1,622,474 1,545,254 1,462,604 10.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 218,119 - 145,097 - 209,403 96,303 -
Div Payout % - 84.06% - 65.28% - 76.42% 36.04% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,702,777 1,643,168 1,545,312 1,559,797 1,622,474 1,545,254 1,462,604 10.63%
NOSH 363,841 363,532 363,602 362,743 363,783 361,040 361,136 0.49%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.25% 7.40% 6.87% 6.46% 6.65% 8.64% 8.46% -
ROE 16.15% 15.79% 15.49% 14.25% 14.01% 17.73% 18.27% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,041.95 965.04 957.34 948.04 939.25 878.55 875.17 12.29%
EPS 75.60 71.40 65.87 61.20 62.40 75.90 74.00 1.43%
DPS 0.00 60.00 0.00 40.00 0.00 58.00 26.67 -
NAPS 4.68 4.52 4.25 4.30 4.46 4.28 4.05 10.08%
Adjusted Per Share Value based on latest NOSH - 364,073
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,034.84 957.64 950.19 938.74 932.70 865.84 862.74 12.85%
EPS 75.08 70.83 65.32 60.68 62.04 74.80 72.95 1.93%
DPS 0.00 59.54 0.00 39.61 0.00 57.16 26.29 -
NAPS 4.6481 4.4854 4.2182 4.2578 4.4289 4.2181 3.9925 10.63%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 18.50 18.60 18.32 18.50 18.02 18.20 18.06 -
P/RPS 1.78 1.93 1.91 1.95 1.92 2.07 2.06 -9.25%
P/EPS 24.47 26.06 27.84 30.19 28.84 23.98 24.41 0.16%
EY 4.09 3.84 3.59 3.31 3.47 4.17 4.10 -0.16%
DY 0.00 3.23 0.00 2.16 0.00 3.19 1.48 -
P/NAPS 3.95 4.12 4.31 4.30 4.04 4.25 4.46 -7.75%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 10/02/14 07/11/13 06/08/13 07/05/13 05/02/13 08/11/12 07/08/12 -
Price 18.30 18.58 18.46 18.08 17.92 18.74 20.34 -
P/RPS 1.76 1.93 1.93 1.91 1.91 2.13 2.32 -16.77%
P/EPS 24.21 26.03 28.05 29.50 28.68 24.69 27.49 -8.10%
EY 4.13 3.84 3.57 3.39 3.49 4.05 3.64 8.75%
DY 0.00 3.23 0.00 2.21 0.00 3.09 1.31 -
P/NAPS 3.91 4.11 4.34 4.20 4.02 4.38 5.02 -15.30%

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