[F&N] QoQ Cumulative Quarter Result on 31-Dec-2018 [#1]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
31-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- -68.1%
YoY- 15.0%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 4,077,138 3,102,052 2,035,716 1,010,272 4,109,859 3,113,219 2,083,472 56.38%
PBT 532,956 443,505 288,017 154,058 422,729 323,080 216,043 82.47%
Tax -122,732 -101,298 -60,746 -31,205 -37,633 -19,214 -16,662 278.11%
NP 410,224 342,207 227,271 122,853 385,096 303,866 199,381 61.69%
-
NP to SH 410,260 342,233 227,289 122,862 385,133 303,894 199,399 61.69%
-
Tax Rate 23.03% 22.84% 21.09% 20.26% 8.90% 5.95% 7.71% -
Total Cost 3,666,914 2,759,845 1,808,445 887,419 3,724,763 2,809,353 1,884,091 55.82%
-
Net Worth 2,529,043 2,460,302 2,422,021 2,425,243 2,312,047 2,205,926 2,203,753 9.60%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 219,916 98,998 99,082 - 210,685 98,936 98,839 70.34%
Div Payout % 53.60% 28.93% 43.59% - 54.70% 32.56% 49.57% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,529,043 2,460,302 2,422,021 2,425,243 2,312,047 2,205,926 2,203,753 9.60%
NOSH 366,778 366,778 366,778 366,778 366,778 366,778 366,778 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.06% 11.03% 11.16% 12.16% 9.37% 9.76% 9.57% -
ROE 16.22% 13.91% 9.38% 5.07% 16.66% 13.78% 9.05% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1,112.37 846.02 554.73 275.77 1,121.66 849.60 569.14 56.25%
EPS 111.90 93.30 62.00 33.50 104.90 82.80 54.50 61.47%
DPS 60.00 27.00 27.00 0.00 57.50 27.00 27.00 70.20%
NAPS 6.90 6.71 6.60 6.62 6.31 6.02 6.02 9.51%
Adjusted Per Share Value based on latest NOSH - 366,778
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1,111.61 845.76 555.03 275.44 1,120.53 848.80 568.05 56.38%
EPS 111.85 93.31 61.97 33.50 105.00 82.85 54.36 61.70%
DPS 59.96 26.99 27.01 0.00 57.44 26.97 26.95 70.34%
NAPS 6.8953 6.7079 6.6035 6.6123 6.3037 6.0143 6.0084 9.60%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 34.90 34.56 34.84 33.50 37.72 39.02 33.38 -
P/RPS 3.14 4.08 6.28 12.15 3.36 4.59 5.86 -34.00%
P/EPS 31.18 37.03 56.25 99.89 35.89 47.05 61.28 -36.23%
EY 3.21 2.70 1.78 1.00 2.79 2.13 1.63 57.04%
DY 1.72 0.78 0.77 0.00 1.52 0.69 0.81 65.13%
P/NAPS 5.06 5.15 5.28 5.06 5.98 6.48 5.54 -5.85%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 05/11/19 06/08/19 29/04/19 31/01/19 08/11/18 02/08/18 03/05/18 -
Price 35.06 33.90 34.72 33.96 34.78 37.40 35.64 -
P/RPS 3.15 4.01 6.26 12.31 3.10 4.40 6.26 -36.70%
P/EPS 31.32 36.32 56.06 101.26 33.09 45.10 65.43 -38.78%
EY 3.19 2.75 1.78 0.99 3.02 2.22 1.53 63.13%
DY 1.71 0.80 0.78 0.00 1.65 0.72 0.76 71.62%
P/NAPS 5.08 5.05 5.26 5.13 5.51 6.21 5.92 -9.69%

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