[F&N] QoQ Cumulative Quarter Result on 31-Dec-2000 [#1]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
16-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
31-Dec-2000 [#1]
Profit Trend
QoQ- -58.19%
YoY- 189.59%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 1,541,253 1,171,387 797,953 396,959 1,366,517 1,000,983 646,930 78.28%
PBT 103,562 82,319 57,003 29,077 72,819 51,074 30,800 124.27%
Tax -28,425 -20,847 -12,873 -5,496 -16,413 -13,003 -7,612 140.50%
NP 75,137 61,472 44,130 23,581 56,406 38,071 23,188 118.81%
-
NP to SH 75,137 61,472 44,130 23,581 56,406 38,071 23,188 118.81%
-
Tax Rate 27.45% 25.32% 22.58% 18.90% 22.54% 25.46% 24.71% -
Total Cost 1,466,116 1,109,915 753,823 373,378 1,310,111 962,912 623,742 76.69%
-
Net Worth 824,596 776,007 698,259 576,482 467,112 378,852 317,309 88.90%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 28,653 - - - 26,440 - - -
Div Payout % 38.14% - - - 46.88% - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 824,596 776,007 698,259 576,482 467,112 378,852 317,309 88.90%
NOSH 318,377 304,316 279,303 260,851 220,335 185,712 174,345 49.34%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 4.88% 5.25% 5.53% 5.94% 4.13% 3.80% 3.58% -
ROE 9.11% 7.92% 6.32% 4.09% 12.08% 10.05% 7.31% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 484.10 384.92 285.69 152.18 620.20 539.00 371.06 19.37%
EPS 23.60 20.20 15.80 9.04 25.60 20.50 13.30 46.51%
DPS 9.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 2.59 2.55 2.50 2.21 2.12 2.04 1.82 26.49%
Adjusted Per Share Value based on latest NOSH - 260,851
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 420.72 319.75 217.82 108.36 373.02 273.24 176.59 78.28%
EPS 20.51 16.78 12.05 6.44 15.40 10.39 6.33 118.80%
DPS 7.82 0.00 0.00 0.00 7.22 0.00 0.00 -
NAPS 2.2509 2.1183 1.906 1.5736 1.2751 1.0342 0.8662 88.90%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.32 3.30 2.88 2.98 3.20 3.16 3.42 -
P/RPS 0.69 0.86 1.01 1.96 0.52 0.59 0.92 -17.43%
P/EPS 14.07 16.34 18.23 32.96 12.50 15.41 25.71 -33.07%
EY 7.11 6.12 5.49 3.03 8.00 6.49 3.89 49.43%
DY 2.71 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 1.28 1.29 1.15 1.35 1.51 1.55 1.88 -22.58%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 07/11/01 29/08/01 24/05/01 16/02/01 27/11/00 29/08/00 29/05/00 -
Price 3.64 3.64 2.96 3.12 3.02 3.50 2.98 -
P/RPS 0.75 0.95 1.04 2.05 0.49 0.65 0.80 -4.20%
P/EPS 15.42 18.02 18.73 34.51 11.80 17.07 22.41 -22.04%
EY 6.48 5.55 5.34 2.90 8.48 5.86 4.46 28.25%
DY 2.47 0.00 0.00 0.00 3.97 0.00 0.00 -
P/NAPS 1.41 1.43 1.18 1.41 1.42 1.72 1.64 -9.57%

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