[F&N] QoQ Quarter Result on 30-Jun-2002 [#3]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
19-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Jun-2002 [#3]
Profit Trend
QoQ- -2.92%
YoY- 37.57%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 393,088 412,009 358,539 379,469 386,953 397,027 369,866 4.14%
PBT 37,734 39,513 25,718 31,494 33,775 31,328 21,243 46.72%
Tax -11,498 -11,574 -9,112 -7,636 -9,200 -8,649 -7,578 32.07%
NP 26,236 27,939 16,606 23,858 24,575 22,679 13,665 54.53%
-
NP to SH 26,236 27,939 16,606 23,858 24,575 22,679 13,665 54.53%
-
Tax Rate 30.47% 29.29% 35.43% 24.25% 27.24% 27.61% 35.67% -
Total Cost 366,852 384,070 341,933 355,611 362,378 374,348 356,201 1.98%
-
Net Worth 999,804 1,006,520 964,561 957,880 950,945 939,052 931,377 4.84%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 35,454 - 17,665 - 17,807 - 17,980 57.31%
Div Payout % 135.14% - 106.38% - 72.46% - 131.58% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 999,804 1,006,520 964,561 957,880 950,945 939,052 931,377 4.84%
NOSH 354,540 358,192 353,319 356,089 356,159 354,359 359,605 -0.94%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.67% 6.78% 4.63% 6.29% 6.35% 5.71% 3.69% -
ROE 2.62% 2.78% 1.72% 2.49% 2.58% 2.42% 1.47% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 110.87 115.02 101.48 106.57 108.65 112.04 102.85 5.13%
EPS 7.40 7.80 4.70 6.70 6.90 6.40 3.80 56.00%
DPS 10.00 0.00 5.00 0.00 5.00 0.00 5.00 58.80%
NAPS 2.82 2.81 2.73 2.69 2.67 2.65 2.59 5.84%
Adjusted Per Share Value based on latest NOSH - 356,089
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 107.30 112.47 97.87 103.58 105.63 108.38 100.96 4.14%
EPS 7.16 7.63 4.53 6.51 6.71 6.19 3.73 54.51%
DPS 9.68 0.00 4.82 0.00 4.86 0.00 4.91 57.29%
NAPS 2.7292 2.7475 2.633 2.6147 2.5958 2.5633 2.5424 4.84%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 3.14 3.48 3.50 3.60 3.52 3.58 3.32 -
P/RPS 2.83 3.03 3.45 3.38 3.24 3.20 3.23 -8.44%
P/EPS 42.43 44.62 74.47 53.73 51.01 55.94 87.37 -38.24%
EY 2.36 2.24 1.34 1.86 1.96 1.79 1.14 62.50%
DY 3.18 0.00 1.43 0.00 1.42 0.00 1.51 64.37%
P/NAPS 1.11 1.24 1.28 1.34 1.32 1.35 1.28 -9.07%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 08/05/03 25/02/03 08/11/02 19/08/02 08/05/02 19/02/02 07/11/01 -
Price 3.20 3.20 3.50 3.60 3.50 3.66 3.64 -
P/RPS 2.89 2.78 3.45 3.38 3.22 3.27 3.54 -12.66%
P/EPS 43.24 41.03 74.47 53.73 50.72 57.19 95.79 -41.18%
EY 2.31 2.44 1.34 1.86 1.97 1.75 1.04 70.31%
DY 3.13 0.00 1.43 0.00 1.43 0.00 1.37 73.55%
P/NAPS 1.13 1.14 1.28 1.34 1.31 1.38 1.41 -13.73%

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