[F&N] QoQ Quarter Result on 30-Jun-2014 [#3]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
06-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- -11.33%
YoY- -11.64%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 939,885 1,036,325 964,515 971,131 935,395 947,761 897,528 3.12%
PBT 86,554 81,244 75,361 71,212 82,766 86,130 87,180 -0.47%
Tax -16,065 -11,309 -13,177 -10,836 -14,675 -17,373 -7,174 71.24%
NP 70,489 69,935 62,184 60,376 68,091 68,757 80,006 -8.10%
-
NP to SH 70,490 69,935 62,195 60,377 68,091 68,766 80,015 -8.10%
-
Tax Rate 18.56% 13.92% 17.49% 15.22% 17.73% 20.17% 8.23% -
Total Cost 869,396 966,390 902,331 910,755 867,304 879,004 817,522 4.19%
-
Net Worth 1,764,076 1,786,820 1,690,240 1,617,371 1,643,701 1,702,777 1,646,091 4.72%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 803 - 120,731 - 80,537 - 145,350 -96.88%
Div Payout % 1.14% - 194.12% - 118.28% - 181.65% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,764,076 1,786,820 1,690,240 1,617,371 1,643,701 1,702,777 1,646,091 4.72%
NOSH 365,233 366,151 365,852 365,921 366,080 363,841 363,375 0.34%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.50% 6.75% 6.45% 6.22% 7.28% 7.25% 8.91% -
ROE 4.00% 3.91% 3.68% 3.73% 4.14% 4.04% 4.86% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 257.34 283.03 263.63 265.39 255.52 260.49 247.00 2.77%
EPS 19.30 19.10 17.00 16.50 18.60 18.90 22.00 -8.36%
DPS 0.22 0.00 33.00 0.00 22.00 0.00 40.00 -96.89%
NAPS 4.83 4.88 4.62 4.42 4.49 4.68 4.53 4.37%
Adjusted Per Share Value based on latest NOSH - 365,921
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 256.56 282.89 263.28 265.09 255.33 258.71 245.00 3.12%
EPS 19.24 19.09 16.98 16.48 18.59 18.77 21.84 -8.11%
DPS 0.22 0.00 32.96 0.00 21.98 0.00 39.68 -96.87%
NAPS 4.8154 4.8775 4.6139 4.4149 4.4868 4.6481 4.4933 4.72%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 18.16 17.44 16.98 18.30 18.02 18.50 18.60 -
P/RPS 7.06 6.16 6.44 6.90 7.05 7.10 7.53 -4.20%
P/EPS 94.09 91.31 99.88 110.91 96.88 97.88 84.47 7.46%
EY 1.06 1.10 1.00 0.90 1.03 1.02 1.18 -6.90%
DY 0.01 0.00 1.94 0.00 1.22 0.00 2.15 -97.22%
P/NAPS 3.76 3.57 3.68 4.14 4.01 3.95 4.11 -5.76%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 05/05/15 10/02/15 06/11/14 06/08/14 07/05/14 10/02/14 07/11/13 -
Price 18.54 19.08 16.12 17.80 18.08 18.30 18.58 -
P/RPS 7.20 6.74 6.11 6.71 7.08 7.03 7.52 -2.85%
P/EPS 96.06 99.90 94.82 107.88 97.20 96.83 84.38 9.03%
EY 1.04 1.00 1.05 0.93 1.03 1.03 1.19 -8.59%
DY 0.01 0.00 2.05 0.00 1.22 0.00 2.15 -97.22%
P/NAPS 3.84 3.91 3.49 4.03 4.03 3.91 4.10 -4.27%

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