[F&N] QoQ Quarter Result on 30-Jun-2001 [#3]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
30-Jun-2001 [#3]
Profit Trend
QoQ- -15.61%
YoY- 16.52%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 386,953 397,027 369,866 373,434 400,994 396,959 365,534 3.87%
PBT 33,775 31,328 21,243 25,316 27,926 29,077 21,745 34.15%
Tax -9,200 -8,649 -7,578 -7,974 -7,377 -5,496 -3,410 93.91%
NP 24,575 22,679 13,665 17,342 20,549 23,581 18,335 21.58%
-
NP to SH 24,575 22,679 13,665 17,342 20,549 23,581 18,335 21.58%
-
Tax Rate 27.24% 27.61% 35.67% 31.50% 26.42% 18.90% 15.68% -
Total Cost 362,378 374,348 356,201 356,092 380,445 373,378 347,199 2.89%
-
Net Worth 950,945 939,052 931,377 907,175 755,477 576,482 555,288 43.18%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 17,807 - 17,980 - 12,087 - 18,334 -1.92%
Div Payout % 72.46% - 131.58% - 58.82% - 100.00% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 950,945 939,052 931,377 907,175 755,477 576,482 555,288 43.18%
NOSH 356,159 354,359 359,605 355,755 302,191 260,851 261,928 22.75%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 6.35% 5.71% 3.69% 4.64% 5.12% 5.94% 5.02% -
ROE 2.58% 2.42% 1.47% 1.91% 2.72% 4.09% 3.30% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 108.65 112.04 102.85 104.97 132.70 152.18 139.55 -15.38%
EPS 6.90 6.40 3.80 4.90 6.80 9.04 7.00 -0.95%
DPS 5.00 0.00 5.00 0.00 4.00 0.00 7.00 -20.11%
NAPS 2.67 2.65 2.59 2.55 2.50 2.21 2.12 16.63%
Adjusted Per Share Value based on latest NOSH - 355,755
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 105.63 108.38 100.96 101.94 109.46 108.36 99.78 3.87%
EPS 6.71 6.19 3.73 4.73 5.61 6.44 5.00 21.68%
DPS 4.86 0.00 4.91 0.00 3.30 0.00 5.00 -1.87%
NAPS 2.5958 2.5633 2.5424 2.4763 2.0622 1.5736 1.5158 43.18%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 3.52 3.58 3.32 3.30 2.88 2.98 3.20 -
P/RPS 3.24 3.20 3.23 3.14 2.17 1.96 2.29 26.05%
P/EPS 51.01 55.94 87.37 67.70 42.35 32.96 45.71 7.59%
EY 1.96 1.79 1.14 1.48 2.36 3.03 2.19 -7.13%
DY 1.42 0.00 1.51 0.00 1.39 0.00 2.19 -25.10%
P/NAPS 1.32 1.35 1.28 1.29 1.15 1.35 1.51 -8.58%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 08/05/02 19/02/02 07/11/01 29/08/01 24/05/01 16/02/01 27/11/00 -
Price 3.50 3.66 3.64 3.64 2.96 3.12 3.02 -
P/RPS 3.22 3.27 3.54 3.47 2.23 2.05 2.16 30.52%
P/EPS 50.72 57.19 95.79 74.67 43.53 34.51 43.14 11.40%
EY 1.97 1.75 1.04 1.34 2.30 2.90 2.32 -10.33%
DY 1.43 0.00 1.37 0.00 1.35 0.00 2.32 -27.59%
P/NAPS 1.31 1.38 1.41 1.43 1.18 1.41 1.42 -5.23%

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