[F&N] QoQ Quarter Result on 30-Jun-2008 [#3]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
07-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Jun-2008 [#3]
Profit Trend
QoQ- -17.24%
YoY- 20.23%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 938,537 940,388 921,098 884,587 907,684 899,956 798,778 11.33%
PBT 76,649 73,838 51,057 56,454 67,456 64,705 65,576 10.95%
Tax -18,036 -18,519 -14,512 -13,822 -14,878 -16,729 -17,121 3.52%
NP 58,613 55,319 36,545 42,632 52,578 47,976 48,455 13.51%
-
NP to SH 53,281 50,951 34,741 39,656 47,914 44,534 45,606 10.91%
-
Tax Rate 23.53% 25.08% 28.42% 24.48% 22.06% 25.85% 26.11% -
Total Cost 879,924 885,069 884,553 841,955 855,106 851,980 750,323 11.19%
-
Net Worth 1,211,254 1,229,237 1,176,939 1,128,945 1,154,941 1,200,636 1,157,964 3.04%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 45,288 - 79,762 - 62,860 - 79,097 -31.02%
Div Payout % 85.00% - 229.59% - 131.19% - 173.44% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,211,254 1,229,237 1,176,939 1,128,945 1,154,941 1,200,636 1,157,964 3.04%
NOSH 355,206 356,300 354,499 357,261 357,567 356,272 356,296 -0.20%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.25% 5.88% 3.97% 4.82% 5.79% 5.33% 6.07% -
ROE 4.40% 4.14% 2.95% 3.51% 4.15% 3.71% 3.94% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 264.22 263.93 259.83 247.60 253.85 252.60 224.19 11.56%
EPS 15.00 14.30 9.80 11.10 13.40 12.50 12.80 11.14%
DPS 12.75 0.00 22.50 0.00 17.58 0.00 22.20 -30.88%
NAPS 3.41 3.45 3.32 3.16 3.23 3.37 3.25 3.25%
Adjusted Per Share Value based on latest NOSH - 357,261
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 256.19 256.70 251.43 241.47 247.77 245.66 218.04 11.33%
EPS 14.54 13.91 9.48 10.82 13.08 12.16 12.45 10.88%
DPS 12.36 0.00 21.77 0.00 17.16 0.00 21.59 -31.03%
NAPS 3.3064 3.3555 3.2127 3.0817 3.1526 3.2774 3.1609 3.04%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 8.25 8.85 9.05 9.00 7.85 7.95 8.05 -
P/RPS 3.12 3.35 3.48 3.63 3.09 3.15 3.59 -8.92%
P/EPS 55.00 61.89 92.35 81.08 58.58 63.60 62.89 -8.54%
EY 1.82 1.62 1.08 1.23 1.71 1.57 1.59 9.41%
DY 1.55 0.00 2.49 0.00 2.24 0.00 2.76 -31.90%
P/NAPS 2.42 2.57 2.73 2.85 2.43 2.36 2.48 -1.61%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 04/05/09 11/02/09 06/11/08 07/08/08 07/05/08 13/02/08 06/11/07 -
Price 8.75 9.00 8.35 9.00 8.45 7.75 7.75 -
P/RPS 3.31 3.41 3.21 3.63 3.33 3.07 3.46 -2.90%
P/EPS 58.33 62.94 85.20 81.08 63.06 62.00 60.55 -2.45%
EY 1.71 1.59 1.17 1.23 1.59 1.61 1.65 2.40%
DY 1.46 0.00 2.69 0.00 2.08 0.00 2.86 -36.09%
P/NAPS 2.57 2.61 2.52 2.85 2.62 2.30 2.38 5.24%

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