[F&N] QoQ Cumulative Quarter Result on 30-Sep-2020 [#4]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
03-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Sep-2020 [#4]
Profit Trend
QoQ- 26.51%
YoY- 0.03%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 3,234,612 2,174,970 1,083,121 3,988,507 3,034,810 2,116,738 1,111,142 104.00%
PBT 417,471 298,280 158,936 522,911 414,648 294,650 160,597 89.16%
Tax -81,025 -57,976 -22,138 -112,787 -90,281 -64,129 -32,241 84.94%
NP 336,446 240,304 136,798 410,124 324,367 230,521 128,356 90.21%
-
NP to SH 336,473 240,317 136,805 410,384 324,391 230,538 128,365 90.22%
-
Tax Rate 19.41% 19.44% 13.93% 21.57% 21.77% 21.76% 20.08% -
Total Cost 2,898,166 1,934,666 946,323 3,578,383 2,710,443 1,886,217 982,786 105.77%
-
Net Worth 2,796,700 2,818,669 2,840,661 2,690,337 2,646,577 2,622,898 2,653,119 3.57%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 98,965 98,964 - 219,918 98,971 99,046 - -
Div Payout % 29.41% 41.18% - 53.59% 30.51% 42.96% - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 2,796,700 2,818,669 2,840,661 2,690,337 2,646,577 2,622,898 2,653,119 3.57%
NOSH 366,778 366,778 366,778 366,778 366,778 366,778 366,778 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 10.40% 11.05% 12.63% 10.28% 10.69% 10.89% 11.55% -
ROE 12.03% 8.53% 4.82% 15.25% 12.26% 8.79% 4.84% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 882.47 593.38 295.50 1,088.18 827.91 577.02 303.22 103.97%
EPS 91.80 65.50 37.30 111.90 88.50 62.90 35.00 90.29%
DPS 27.00 27.00 0.00 60.00 27.00 27.00 0.00 -
NAPS 7.63 7.69 7.75 7.34 7.22 7.15 7.24 3.56%
Adjusted Per Share Value based on latest NOSH - 366,778
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 881.90 592.99 295.31 1,087.44 827.42 577.12 302.95 104.00%
EPS 91.74 65.52 37.30 111.89 88.44 62.85 35.00 90.21%
DPS 26.98 26.98 0.00 59.96 26.98 27.00 0.00 -
NAPS 7.625 7.6849 7.7449 7.335 7.2157 7.1512 7.2336 3.57%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 26.40 30.00 32.08 32.10 32.48 31.02 34.84 -
P/RPS 2.99 5.06 10.86 2.95 3.92 5.38 11.49 -59.27%
P/EPS 28.76 45.76 85.95 28.67 36.70 49.36 99.46 -56.30%
EY 3.48 2.19 1.16 3.49 2.72 2.03 1.01 128.29%
DY 1.02 0.90 0.00 1.87 0.83 0.87 0.00 -
P/NAPS 3.46 3.90 4.14 4.37 4.50 4.34 4.81 -19.73%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 04/08/21 04/05/21 27/01/21 03/11/20 04/08/20 04/05/20 03/02/20 -
Price 24.44 29.92 30.60 31.02 30.52 32.10 32.44 -
P/RPS 2.77 5.04 10.36 2.85 3.69 5.56 10.70 -59.41%
P/EPS 26.62 45.63 81.99 27.71 34.49 51.08 92.61 -56.47%
EY 3.76 2.19 1.22 3.61 2.90 1.96 1.08 129.88%
DY 1.10 0.90 0.00 1.93 0.88 0.84 0.00 -
P/NAPS 3.20 3.89 3.95 4.23 4.23 4.49 4.48 -20.11%

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