[F&N] QoQ Cumulative Quarter Result on 31-Mar-2018 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
03-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 86.64%
YoY- -14.92%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,010,272 4,109,859 3,113,219 2,083,472 1,068,930 4,101,374 3,125,099 -52.79%
PBT 154,058 422,729 323,080 216,043 115,132 353,713 334,323 -40.25%
Tax -31,205 -37,633 -19,214 -16,662 -8,307 -30,366 -30,611 1.28%
NP 122,853 385,096 303,866 199,381 106,825 323,347 303,712 -45.21%
-
NP to SH 122,862 385,133 303,894 199,399 106,834 323,377 303,729 -45.21%
-
Tax Rate 20.26% 8.90% 5.95% 7.71% 7.22% 8.58% 9.16% -
Total Cost 887,419 3,724,763 2,809,353 1,884,091 962,105 3,778,027 2,821,387 -53.65%
-
Net Worth 2,425,243 2,312,047 2,205,926 2,203,753 2,225,717 2,130,818 2,110,210 9.69%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 210,685 98,936 98,839 - 210,518 98,916 -
Div Payout % - 54.70% 32.56% 49.57% - 65.10% 32.57% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,425,243 2,312,047 2,205,926 2,203,753 2,225,717 2,130,818 2,110,210 9.69%
NOSH 366,778 366,778 366,778 366,778 366,778 366,778 366,778 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.16% 9.37% 9.76% 9.57% 9.99% 7.88% 9.72% -
ROE 5.07% 16.66% 13.78% 9.05% 4.80% 15.18% 14.39% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 275.77 1,121.66 849.60 569.14 292.00 1,120.23 853.02 -52.79%
EPS 33.50 104.90 82.80 54.50 29.20 88.30 82.90 -45.25%
DPS 0.00 57.50 27.00 27.00 0.00 57.50 27.00 -
NAPS 6.62 6.31 6.02 6.02 6.08 5.82 5.76 9.69%
Adjusted Per Share Value based on latest NOSH - 366,778
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 275.44 1,120.53 848.80 568.05 291.44 1,118.22 852.04 -52.80%
EPS 33.50 105.00 82.85 54.36 29.13 88.17 82.81 -45.21%
DPS 0.00 57.44 26.97 26.95 0.00 57.40 26.97 -
NAPS 6.6123 6.3037 6.0143 6.0084 6.0683 5.8096 5.7534 9.69%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 33.50 37.72 39.02 33.38 27.00 24.66 25.30 -
P/RPS 12.15 3.36 4.59 5.86 9.25 2.20 2.97 155.13%
P/EPS 99.89 35.89 47.05 61.28 92.52 27.92 30.52 119.96%
EY 1.00 2.79 2.13 1.63 1.08 3.58 3.28 -54.60%
DY 0.00 1.52 0.69 0.81 0.00 2.33 1.07 -
P/NAPS 5.06 5.98 6.48 5.54 4.44 4.24 4.39 9.90%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/01/19 08/11/18 02/08/18 03/05/18 06/02/18 07/11/17 03/08/17 -
Price 33.96 34.78 37.40 35.64 29.66 25.44 24.82 -
P/RPS 12.31 3.10 4.40 6.26 10.16 2.27 2.91 160.87%
P/EPS 101.26 33.09 45.10 65.43 101.63 28.80 29.94 124.81%
EY 0.99 3.02 2.22 1.53 0.98 3.47 3.34 -55.44%
DY 0.00 1.65 0.72 0.76 0.00 2.26 1.09 -
P/NAPS 5.13 5.51 6.21 5.92 4.88 4.37 4.31 12.27%

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