[F&N] QoQ Cumulative Quarter Result on 31-Mar-2000 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
29-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2000
Quarter
31-Mar-2000 [#2]
Profit Trend
QoQ- 184.76%
YoY- 177.94%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 396,959 1,366,517 1,000,983 646,930 312,083 1,157,242 845,828 0.77%
PBT 29,077 72,819 51,074 30,800 11,040 -68,297 -41,729 -
Tax -5,496 -16,413 -13,003 -7,612 -2,897 68,297 41,729 -
NP 23,581 56,406 38,071 23,188 8,143 0 0 -100.00%
-
NP to SH 23,581 56,406 38,071 23,188 8,143 -60,806 -38,528 -
-
Tax Rate 18.90% 22.54% 25.46% 24.71% 26.24% - - -
Total Cost 373,378 1,310,111 962,912 623,742 303,940 1,157,242 845,828 0.83%
-
Net Worth 576,482 467,112 378,852 317,309 311,452 302,292 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div - 26,440 - - - - - -
Div Payout % - 46.88% - - - - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 576,482 467,112 378,852 317,309 311,452 302,292 0 -100.00%
NOSH 260,851 220,335 185,712 174,345 173,995 173,731 173,549 -0.41%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 5.94% 4.13% 3.80% 3.58% 2.61% 0.00% 0.00% -
ROE 4.09% 12.08% 10.05% 7.31% 2.61% -20.11% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 152.18 620.20 539.00 371.06 179.36 666.11 487.37 1.18%
EPS 9.04 25.60 20.50 13.30 4.68 -35.00 -22.20 -
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.12 2.04 1.82 1.79 1.74 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 174,941
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 108.36 373.02 273.24 176.59 85.19 315.89 230.89 0.77%
EPS 6.44 15.40 10.39 6.33 2.22 -16.60 -10.52 -
DPS 0.00 7.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5736 1.2751 1.0342 0.8662 0.8502 0.8252 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 2.98 3.20 3.16 3.42 0.00 0.00 0.00 -
P/RPS 1.96 0.52 0.59 0.92 0.00 0.00 0.00 -100.00%
P/EPS 32.96 12.50 15.41 25.71 0.00 0.00 0.00 -100.00%
EY 3.03 8.00 6.49 3.89 0.00 0.00 0.00 -100.00%
DY 0.00 3.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.51 1.55 1.88 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 16/02/01 27/11/00 29/08/00 29/05/00 11/02/00 23/11/99 - -
Price 3.12 3.02 3.50 2.98 4.00 0.00 0.00 -
P/RPS 2.05 0.49 0.65 0.80 2.23 0.00 0.00 -100.00%
P/EPS 34.51 11.80 17.07 22.41 85.47 0.00 0.00 -100.00%
EY 2.90 8.48 5.86 4.46 1.17 0.00 0.00 -100.00%
DY 0.00 3.97 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.42 1.72 1.64 2.23 0.00 0.00 -100.00%

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