[F&N] QoQ Cumulative Quarter Result on 30-Sep-2021 [#4]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
03-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 17.44%
YoY- -3.71%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 3,332,554 2,214,305 1,106,616 4,130,872 3,234,612 2,174,970 1,083,121 111.97%
PBT 334,542 220,132 108,147 479,411 417,471 298,280 158,936 64.46%
Tax -50,269 -33,326 -15,201 -84,281 -81,025 -57,976 -22,138 73.01%
NP 284,273 186,806 92,946 395,130 336,446 240,304 136,798 63.06%
-
NP to SH 284,320 186,820 92,953 395,164 336,473 240,317 136,805 63.07%
-
Tax Rate 15.03% 15.14% 14.06% 17.58% 19.41% 19.44% 13.93% -
Total Cost 3,048,281 2,027,499 1,013,670 3,735,742 2,898,166 1,934,666 946,323 118.57%
-
Net Worth 2,896,108 2,890,147 2,918,088 2,819,438 2,796,700 2,818,669 2,840,661 1.30%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 98,980 99,027 - 219,982 98,965 98,964 - -
Div Payout % 34.81% 53.01% - 55.67% 29.41% 41.18% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,896,108 2,890,147 2,918,088 2,819,438 2,796,700 2,818,669 2,840,661 1.30%
NOSH 366,778 366,778 366,778 366,778 366,778 366,778 366,778 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.53% 8.44% 8.40% 9.57% 10.40% 11.05% 12.63% -
ROE 9.82% 6.46% 3.19% 14.02% 12.03% 8.53% 4.82% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 909.05 603.73 301.86 1,126.69 882.47 593.38 295.50 111.95%
EPS 77.50 50.90 25.40 107.80 91.80 65.50 37.30 63.04%
DPS 27.00 27.00 0.00 60.00 27.00 27.00 0.00 -
NAPS 7.90 7.88 7.96 7.69 7.63 7.69 7.75 1.28%
Adjusted Per Share Value based on latest NOSH - 366,778
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 908.60 603.72 301.71 1,126.26 881.90 592.99 295.31 111.97%
EPS 77.52 50.94 25.34 107.74 91.74 65.52 37.30 63.07%
DPS 26.99 27.00 0.00 59.98 26.98 26.98 0.00 -
NAPS 7.8961 7.8798 7.956 7.687 7.625 7.6849 7.7449 1.30%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 21.20 21.00 24.74 26.70 26.40 30.00 32.08 -
P/RPS 2.33 3.48 8.20 2.37 2.99 5.06 10.86 -64.26%
P/EPS 27.33 41.23 97.57 24.77 28.76 45.76 85.95 -53.51%
EY 3.66 2.43 1.02 4.04 3.48 2.19 1.16 115.57%
DY 1.27 1.29 0.00 2.25 1.02 0.90 0.00 -
P/NAPS 2.68 2.66 3.11 3.47 3.46 3.90 4.14 -25.22%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 03/08/22 27/04/22 08/02/22 03/11/21 04/08/21 04/05/21 27/01/21 -
Price 21.94 23.00 24.30 27.00 24.44 29.92 30.60 -
P/RPS 2.41 3.81 8.05 2.40 2.77 5.04 10.36 -62.27%
P/EPS 28.29 45.15 95.84 25.05 26.62 45.63 81.99 -50.90%
EY 3.53 2.21 1.04 3.99 3.76 2.19 1.22 103.44%
DY 1.23 1.17 0.00 2.22 1.10 0.90 0.00 -
P/NAPS 2.78 2.92 3.05 3.51 3.20 3.89 3.95 -20.92%

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