[F&N] QoQ Quarter Result on 30-Sep-2001 [#4]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
07-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
30-Sep-2001 [#4]
Profit Trend
QoQ- -21.2%
YoY- -25.47%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 379,469 386,953 397,027 369,866 373,434 400,994 396,959 -2.96%
PBT 31,494 33,775 31,328 21,243 25,316 27,926 29,077 5.48%
Tax -7,636 -9,200 -8,649 -7,578 -7,974 -7,377 -5,496 24.58%
NP 23,858 24,575 22,679 13,665 17,342 20,549 23,581 0.78%
-
NP to SH 23,858 24,575 22,679 13,665 17,342 20,549 23,581 0.78%
-
Tax Rate 24.25% 27.24% 27.61% 35.67% 31.50% 26.42% 18.90% -
Total Cost 355,611 362,378 374,348 356,201 356,092 380,445 373,378 -3.20%
-
Net Worth 957,880 950,945 939,052 931,377 907,175 755,477 576,482 40.41%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 17,807 - 17,980 - 12,087 - -
Div Payout % - 72.46% - 131.58% - 58.82% - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 957,880 950,945 939,052 931,377 907,175 755,477 576,482 40.41%
NOSH 356,089 356,159 354,359 359,605 355,755 302,191 260,851 23.12%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 6.29% 6.35% 5.71% 3.69% 4.64% 5.12% 5.94% -
ROE 2.49% 2.58% 2.42% 1.47% 1.91% 2.72% 4.09% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 106.57 108.65 112.04 102.85 104.97 132.70 152.18 -21.19%
EPS 6.70 6.90 6.40 3.80 4.90 6.80 9.04 -18.14%
DPS 0.00 5.00 0.00 5.00 0.00 4.00 0.00 -
NAPS 2.69 2.67 2.65 2.59 2.55 2.50 2.21 14.04%
Adjusted Per Share Value based on latest NOSH - 359,605
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 103.58 105.63 108.38 100.96 101.94 109.46 108.36 -2.97%
EPS 6.51 6.71 6.19 3.73 4.73 5.61 6.44 0.72%
DPS 0.00 4.86 0.00 4.91 0.00 3.30 0.00 -
NAPS 2.6147 2.5958 2.5633 2.5424 2.4763 2.0622 1.5736 40.41%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.60 3.52 3.58 3.32 3.30 2.88 2.98 -
P/RPS 3.38 3.24 3.20 3.23 3.14 2.17 1.96 43.94%
P/EPS 53.73 51.01 55.94 87.37 67.70 42.35 32.96 38.63%
EY 1.86 1.96 1.79 1.14 1.48 2.36 3.03 -27.83%
DY 0.00 1.42 0.00 1.51 0.00 1.39 0.00 -
P/NAPS 1.34 1.32 1.35 1.28 1.29 1.15 1.35 -0.49%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 19/08/02 08/05/02 19/02/02 07/11/01 29/08/01 24/05/01 16/02/01 -
Price 3.60 3.50 3.66 3.64 3.64 2.96 3.12 -
P/RPS 3.38 3.22 3.27 3.54 3.47 2.23 2.05 39.69%
P/EPS 53.73 50.72 57.19 95.79 74.67 43.53 34.51 34.44%
EY 1.86 1.97 1.75 1.04 1.34 2.30 2.90 -25.68%
DY 0.00 1.43 0.00 1.37 0.00 1.35 0.00 -
P/NAPS 1.34 1.31 1.38 1.41 1.43 1.18 1.41 -3.34%

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