[F&N] QoQ Cumulative Quarter Result on 30-Sep-2007 [#4]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
06-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- 42.52%
YoY- 7.03%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,692,227 1,807,640 899,956 2,865,068 2,066,290 1,250,359 533,062 194.65%
PBT 188,615 132,161 64,705 220,905 155,329 106,892 55,066 127.39%
Tax -45,429 -31,607 -16,729 -55,328 -38,207 -25,635 -13,292 127.06%
NP 143,186 100,554 47,976 165,577 117,122 81,257 41,774 127.50%
-
NP to SH 132,104 92,448 44,534 152,871 107,265 74,282 38,386 128.11%
-
Tax Rate 24.09% 23.92% 25.85% 25.05% 24.60% 23.98% 24.14% -
Total Cost 2,549,041 1,707,086 851,980 2,699,491 1,949,168 1,169,102 491,288 200.00%
-
Net Worth 1,125,198 1,152,922 1,200,636 1,158,113 1,101,158 1,121,372 1,133,971 -0.51%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 62,598 62,750 - 121,869 42,763 42,855 - -
Div Payout % 47.39% 67.88% - 79.72% 39.87% 57.69% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,125,198 1,152,922 1,200,636 1,158,113 1,101,158 1,121,372 1,133,971 -0.51%
NOSH 356,075 356,942 356,272 356,342 356,362 357,125 352,165 0.73%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.32% 5.56% 5.33% 5.78% 5.67% 6.50% 7.84% -
ROE 11.74% 8.02% 3.71% 13.20% 9.74% 6.62% 3.39% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 756.08 506.42 252.60 804.02 579.83 350.12 151.37 192.48%
EPS 37.10 25.90 12.50 42.90 30.10 20.80 10.90 126.44%
DPS 17.58 17.58 0.00 34.20 12.00 12.00 0.00 -
NAPS 3.16 3.23 3.37 3.25 3.09 3.14 3.22 -1.24%
Adjusted Per Share Value based on latest NOSH - 356,296
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 734.90 493.43 245.66 782.08 564.04 341.31 145.51 194.65%
EPS 36.06 25.24 12.16 41.73 29.28 20.28 10.48 128.08%
DPS 17.09 17.13 0.00 33.27 11.67 11.70 0.00 -
NAPS 3.0715 3.1471 3.2774 3.1613 3.0058 3.061 3.0954 -0.51%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 9.00 7.85 7.95 8.05 7.35 7.35 7.55 -
P/RPS 1.19 1.55 3.15 1.00 1.27 2.10 4.99 -61.57%
P/EPS 24.26 30.31 63.60 18.76 24.42 35.34 69.27 -50.34%
EY 4.12 3.30 1.57 5.33 4.10 2.83 1.44 101.66%
DY 1.95 2.24 0.00 4.25 1.63 1.63 0.00 -
P/NAPS 2.85 2.43 2.36 2.48 2.38 2.34 2.34 14.06%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 07/08/08 07/05/08 13/02/08 06/11/07 02/08/07 03/05/07 08/02/07 -
Price 9.00 8.45 7.75 7.75 7.30 7.35 7.35 -
P/RPS 1.19 1.67 3.07 0.96 1.26 2.10 4.86 -60.89%
P/EPS 24.26 32.63 62.00 18.07 24.25 35.34 67.43 -49.44%
EY 4.12 3.07 1.61 5.54 4.12 2.83 1.48 98.01%
DY 1.95 2.08 0.00 4.41 1.64 1.63 0.00 -
P/NAPS 2.85 2.62 2.30 2.38 2.36 2.34 2.28 16.05%

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