[F&N] QoQ TTM Result on 30-Sep-2000 [#4]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
27-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2000
Quarter
30-Sep-2000 [#4]
Profit Trend
QoQ- 257.18%
YoY- 192.76%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 1,536,921 1,517,540 1,451,393 1,366,517 1,312,397 1,214,396 1,178,711 -0.26%
PBT 104,064 99,022 90,856 72,819 24,506 -7,299 -40,424 -
Tax -24,257 -21,674 -19,012 -16,413 13,565 30,487 48,567 -
NP 79,807 77,348 71,844 56,406 38,071 23,188 8,143 -2.28%
-
NP to SH 79,807 77,348 71,844 56,406 15,792 -7,867 -36,905 -
-
Tax Rate 23.31% 21.89% 20.93% 22.54% -55.35% - - -
Total Cost 1,457,114 1,440,192 1,379,549 1,310,111 1,274,326 1,191,208 1,170,568 -0.22%
-
Net Worth 907,175 755,477 576,482 555,288 427,624 318,394 311,452 -1.07%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 12,087 30,422 27,082 27,082 13,968 5,221 5,221 -0.84%
Div Payout % 15.15% 39.33% 37.70% 48.01% 88.45% 0.00% 0.00% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 907,175 755,477 576,482 555,288 427,624 318,394 311,452 -1.07%
NOSH 355,755 302,191 260,851 261,928 209,619 174,941 173,995 -0.72%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 5.19% 5.10% 4.95% 4.13% 2.90% 1.91% 0.69% -
ROE 8.80% 10.24% 12.46% 10.16% 3.69% -2.47% -11.85% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 432.02 502.18 556.41 521.71 626.08 694.17 677.44 0.45%
EPS 22.43 25.60 27.54 21.53 7.53 -4.50 -21.21 -
DPS 3.40 10.07 10.38 10.34 6.66 3.00 3.00 -0.12%
NAPS 2.55 2.50 2.21 2.12 2.04 1.82 1.79 -0.35%
Adjusted Per Share Value based on latest NOSH - 261,928
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 419.03 413.75 395.71 372.57 357.82 331.10 321.37 -0.26%
EPS 21.76 21.09 19.59 15.38 4.31 -2.14 -10.06 -
DPS 3.30 8.29 7.38 7.38 3.81 1.42 1.42 -0.85%
NAPS 2.4734 2.0598 1.5717 1.514 1.1659 0.8681 0.8492 -1.07%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 3.30 2.88 2.98 3.20 3.16 3.42 0.00 -
P/RPS 0.76 0.57 0.54 0.61 0.50 0.49 0.00 -100.00%
P/EPS 14.71 11.25 10.82 14.86 41.95 -76.05 0.00 -100.00%
EY 6.80 8.89 9.24 6.73 2.38 -1.31 0.00 -100.00%
DY 1.03 3.50 3.48 3.23 2.11 0.88 0.00 -100.00%
P/NAPS 1.29 1.15 1.35 1.51 1.55 1.88 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/08/01 24/05/01 16/02/01 27/11/00 29/08/00 - - -
Price 3.64 2.96 3.12 3.02 3.50 0.00 0.00 -
P/RPS 0.84 0.59 0.56 0.58 0.56 0.00 0.00 -100.00%
P/EPS 16.23 11.56 11.33 14.02 46.46 0.00 0.00 -100.00%
EY 6.16 8.65 8.83 7.13 2.15 0.00 0.00 -100.00%
DY 0.93 3.40 3.33 3.42 1.90 0.00 0.00 -100.00%
P/NAPS 1.43 1.18 1.41 1.42 1.72 0.00 0.00 -100.00%

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