[F&N] QoQ TTM Result on 30-Jun-2017 [#3]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
03-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- -6.41%
YoY- -9.98%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 4,101,024 4,079,221 4,101,374 4,101,599 4,156,127 4,162,555 4,124,773 -0.38%
PBT 308,961 324,838 353,713 386,030 424,279 415,103 442,937 -21.36%
Tax -20,581 -21,941 -30,366 -32,730 -46,792 -54,120 -57,567 -49.65%
NP 288,380 302,897 323,347 353,300 377,487 360,983 385,370 -17.58%
-
NP to SH 288,419 302,933 323,377 353,318 377,497 360,988 385,372 -17.58%
-
Tax Rate 6.66% 6.75% 8.58% 8.48% 11.03% 13.04% 13.00% -
Total Cost 3,812,644 3,776,324 3,778,027 3,748,299 3,778,640 3,801,572 3,739,403 1.30%
-
Net Worth 2,203,753 2,225,717 2,130,818 2,110,210 2,154,561 2,140,871 1,987,168 7.14%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 210,506 210,600 210,600 210,552 210,552 210,621 210,621 -0.03%
Div Payout % 72.99% 69.52% 65.13% 59.59% 55.78% 58.35% 54.65% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 2,203,753 2,225,717 2,130,818 2,110,210 2,154,561 2,140,871 1,987,168 7.14%
NOSH 366,778 366,778 366,778 366,778 366,422 366,778 366,778 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.03% 7.43% 7.88% 8.61% 9.08% 8.67% 9.34% -
ROE 13.09% 13.61% 15.18% 16.74% 17.52% 16.86% 19.39% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1,120.28 1,114.32 1,120.23 1,119.57 1,134.25 1,137.43 1,127.11 -0.40%
EPS 78.79 82.75 88.33 96.44 103.02 98.64 105.30 -17.59%
DPS 57.50 57.50 57.50 57.50 57.50 57.50 57.50 0.00%
NAPS 6.02 6.08 5.82 5.76 5.88 5.85 5.43 7.12%
Adjusted Per Share Value based on latest NOSH - 366,778
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1,118.12 1,112.18 1,118.22 1,118.28 1,133.14 1,134.90 1,124.60 -0.38%
EPS 78.64 82.59 88.17 96.33 102.92 98.42 105.07 -17.57%
DPS 57.39 57.42 57.42 57.41 57.41 57.42 57.42 -0.03%
NAPS 6.0084 6.0683 5.8096 5.7534 5.8743 5.837 5.4179 7.14%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 33.38 27.00 24.66 25.30 24.68 23.48 24.06 -
P/RPS 2.98 2.42 2.20 2.26 2.18 2.06 2.13 25.11%
P/EPS 42.37 32.63 27.92 26.23 23.96 23.80 22.85 50.98%
EY 2.36 3.06 3.58 3.81 4.17 4.20 4.38 -33.80%
DY 1.72 2.13 2.33 2.27 2.33 2.45 2.39 -19.70%
P/NAPS 5.54 4.44 4.24 4.39 4.20 4.01 4.43 16.09%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 03/05/18 06/02/18 07/11/17 03/08/17 03/05/17 07/02/17 03/11/16 -
Price 35.64 29.66 25.44 24.82 24.88 23.66 24.30 -
P/RPS 3.18 2.66 2.27 2.22 2.19 2.08 2.16 29.44%
P/EPS 45.24 35.84 28.80 25.74 24.15 23.99 23.08 56.68%
EY 2.21 2.79 3.47 3.89 4.14 4.17 4.33 -36.16%
DY 1.61 1.94 2.26 2.32 2.31 2.43 2.37 -22.74%
P/NAPS 5.92 4.88 4.37 4.31 4.23 4.04 4.48 20.43%

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