[F&N] QoQ Cumulative Quarter Result on 31-Mar-2021 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
04-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- 75.66%
YoY- 4.24%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,106,616 4,130,872 3,234,612 2,174,970 1,083,121 3,988,507 3,034,810 -48.86%
PBT 108,147 479,411 417,471 298,280 158,936 522,911 414,648 -59.07%
Tax -15,201 -84,281 -81,025 -57,976 -22,138 -112,787 -90,281 -69.40%
NP 92,946 395,130 336,446 240,304 136,798 410,124 324,367 -56.43%
-
NP to SH 92,953 395,164 336,473 240,317 136,805 410,384 324,391 -56.43%
-
Tax Rate 14.06% 17.58% 19.41% 19.44% 13.93% 21.57% 21.77% -
Total Cost 1,013,670 3,735,742 2,898,166 1,934,666 946,323 3,578,383 2,710,443 -47.99%
-
Net Worth 2,918,088 2,819,438 2,796,700 2,818,669 2,840,661 2,690,337 2,646,577 6.70%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 219,982 98,965 98,964 - 219,918 98,971 -
Div Payout % - 55.67% 29.41% 41.18% - 53.59% 30.51% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,918,088 2,819,438 2,796,700 2,818,669 2,840,661 2,690,337 2,646,577 6.70%
NOSH 366,778 366,778 366,778 366,778 366,778 366,778 366,778 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.40% 9.57% 10.40% 11.05% 12.63% 10.28% 10.69% -
ROE 3.19% 14.02% 12.03% 8.53% 4.82% 15.25% 12.26% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 301.86 1,126.69 882.47 593.38 295.50 1,088.18 827.91 -48.86%
EPS 25.40 107.80 91.80 65.50 37.30 111.90 88.50 -56.39%
DPS 0.00 60.00 27.00 27.00 0.00 60.00 27.00 -
NAPS 7.96 7.69 7.63 7.69 7.75 7.34 7.22 6.70%
Adjusted Per Share Value based on latest NOSH - 366,778
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 302.07 1,127.60 882.95 593.70 295.66 1,088.74 828.41 -48.86%
EPS 25.37 107.87 91.85 65.60 37.34 112.02 88.55 -56.44%
DPS 0.00 60.05 27.01 27.01 0.00 60.03 27.02 -
NAPS 7.9655 7.6962 7.6342 7.6941 7.7542 7.3438 7.2244 6.70%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 24.74 26.70 26.40 30.00 32.08 32.10 32.48 -
P/RPS 8.20 2.37 2.99 5.06 10.86 2.95 3.92 63.34%
P/EPS 97.57 24.77 28.76 45.76 85.95 28.67 36.70 91.56%
EY 1.02 4.04 3.48 2.19 1.16 3.49 2.72 -47.90%
DY 0.00 2.25 1.02 0.90 0.00 1.87 0.83 -
P/NAPS 3.11 3.47 3.46 3.90 4.14 4.37 4.50 -21.77%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 08/02/22 03/11/21 04/08/21 04/05/21 27/01/21 03/11/20 04/08/20 -
Price 24.30 27.00 24.44 29.92 30.60 31.02 30.52 -
P/RPS 8.05 2.40 2.77 5.04 10.36 2.85 3.69 67.96%
P/EPS 95.84 25.05 26.62 45.63 81.99 27.71 34.49 97.28%
EY 1.04 3.99 3.76 2.19 1.22 3.61 2.90 -49.42%
DY 0.00 2.22 1.10 0.90 0.00 1.93 0.88 -
P/NAPS 3.05 3.51 3.20 3.89 3.95 4.23 4.23 -19.54%

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