[F&N] QoQ Cumulative Quarter Result on 30-Jun-2008 [#3]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
07-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Jun-2008 [#3]
Profit Trend
QoQ- 42.9%
YoY- 23.16%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,878,925 940,388 3,674,216 2,692,227 1,807,640 899,956 2,865,068 -24.49%
PBT 150,487 73,838 239,672 188,615 132,161 64,705 220,905 -22.56%
Tax -36,555 -18,519 -59,941 -45,429 -31,607 -16,729 -55,328 -24.12%
NP 113,932 55,319 179,731 143,186 100,554 47,976 165,577 -22.04%
-
NP to SH 104,232 50,951 166,845 132,104 92,448 44,534 152,871 -22.51%
-
Tax Rate 24.29% 25.08% 25.01% 24.09% 23.92% 25.85% 25.05% -
Total Cost 1,764,993 885,069 3,494,485 2,549,041 1,707,086 851,980 2,699,491 -24.64%
-
Net Worth 1,213,075 1,229,237 1,183,601 1,125,198 1,152,922 1,200,636 1,158,113 3.13%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 45,356 - 142,887 62,598 62,750 - 121,869 -48.22%
Div Payout % 43.52% - 85.64% 47.39% 67.88% - 79.72% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,213,075 1,229,237 1,183,601 1,125,198 1,152,922 1,200,636 1,158,113 3.13%
NOSH 355,740 356,300 356,506 356,075 356,942 356,272 356,342 -0.11%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.06% 5.88% 4.89% 5.32% 5.56% 5.33% 5.78% -
ROE 8.59% 4.14% 14.10% 11.74% 8.02% 3.71% 13.20% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 528.17 263.93 1,030.62 756.08 506.42 252.60 804.02 -24.41%
EPS 29.30 14.30 46.80 37.10 25.90 12.50 42.90 -22.42%
DPS 12.75 0.00 40.08 17.58 17.58 0.00 34.20 -48.16%
NAPS 3.41 3.45 3.32 3.16 3.23 3.37 3.25 3.25%
Adjusted Per Share Value based on latest NOSH - 357,261
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 512.28 256.39 1,001.75 734.02 492.84 245.37 781.14 -24.49%
EPS 28.42 13.89 45.49 36.02 25.21 12.14 41.68 -22.51%
DPS 12.37 0.00 38.96 17.07 17.11 0.00 33.23 -48.22%
NAPS 3.3074 3.3514 3.227 3.0678 3.1434 3.2735 3.1575 3.13%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 8.25 8.85 9.05 9.00 7.85 7.95 8.05 -
P/RPS 1.56 3.35 0.88 1.19 1.55 3.15 1.00 34.47%
P/EPS 28.16 61.89 19.34 24.26 30.31 63.60 18.76 31.06%
EY 3.55 1.62 5.17 4.12 3.30 1.57 5.33 -23.71%
DY 1.55 0.00 4.43 1.95 2.24 0.00 4.25 -48.92%
P/NAPS 2.42 2.57 2.73 2.85 2.43 2.36 2.48 -1.61%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 04/05/09 11/02/09 06/11/08 07/08/08 07/05/08 13/02/08 06/11/07 -
Price 8.75 9.00 8.35 9.00 8.45 7.75 7.75 -
P/RPS 1.66 3.41 0.81 1.19 1.67 3.07 0.96 44.01%
P/EPS 29.86 62.94 17.84 24.26 32.63 62.00 18.07 39.72%
EY 3.35 1.59 5.60 4.12 3.07 1.61 5.54 -28.46%
DY 1.46 0.00 4.80 1.95 2.08 0.00 4.41 -52.11%
P/NAPS 2.57 2.61 2.52 2.85 2.62 2.30 2.38 5.24%

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