[F&N] QoQ TTM Result on 31-Dec-2000 [#1]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
16-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
31-Dec-2000 [#1]
Profit Trend
QoQ- 27.37%
YoY- 294.67%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 1,541,253 1,536,921 1,517,540 1,451,393 1,366,517 1,312,397 1,214,396 17.20%
PBT 103,562 104,064 99,022 90,856 72,819 24,506 -7,299 -
Tax -28,425 -24,257 -21,674 -19,012 -16,413 13,565 30,487 -
NP 75,137 79,807 77,348 71,844 56,406 38,071 23,188 118.81%
-
NP to SH 75,137 79,807 77,348 71,844 56,406 15,792 -7,867 -
-
Tax Rate 27.45% 23.31% 21.89% 20.93% 22.54% -55.35% - -
Total Cost 1,466,116 1,457,114 1,440,192 1,379,549 1,310,111 1,274,326 1,191,208 14.83%
-
Net Worth 931,377 907,175 755,477 576,482 555,288 427,624 318,394 104.40%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 12,087 12,087 30,422 27,082 27,082 13,968 5,221 74.91%
Div Payout % 16.09% 15.15% 39.33% 37.70% 48.01% 88.45% 0.00% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 931,377 907,175 755,477 576,482 555,288 427,624 318,394 104.40%
NOSH 359,605 355,755 302,191 260,851 261,928 209,619 174,941 61.59%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 4.88% 5.19% 5.10% 4.95% 4.13% 2.90% 1.91% -
ROE 8.07% 8.80% 10.24% 12.46% 10.16% 3.69% -2.47% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 428.60 432.02 502.18 556.41 521.71 626.08 694.17 -27.46%
EPS 20.89 22.43 25.60 27.54 21.53 7.53 -4.50 -
DPS 3.36 3.40 10.07 10.38 10.34 6.66 3.00 7.84%
NAPS 2.59 2.55 2.50 2.21 2.12 2.04 1.82 26.49%
Adjusted Per Share Value based on latest NOSH - 260,851
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 420.72 419.53 414.24 396.19 373.02 358.25 331.49 17.20%
EPS 20.51 21.78 21.11 19.61 15.40 4.31 -2.15 -
DPS 3.30 3.30 8.30 7.39 7.39 3.81 1.43 74.54%
NAPS 2.5424 2.4763 2.0622 1.5736 1.5158 1.1673 0.8691 104.40%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.32 3.30 2.88 2.98 3.20 3.16 3.42 -
P/RPS 0.77 0.76 0.57 0.54 0.61 0.50 0.49 35.12%
P/EPS 15.89 14.71 11.25 10.82 14.86 41.95 -76.05 -
EY 6.29 6.80 8.89 9.24 6.73 2.38 -1.31 -
DY 1.01 1.03 3.50 3.48 3.23 2.11 0.88 9.61%
P/NAPS 1.28 1.29 1.15 1.35 1.51 1.55 1.88 -22.58%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 07/11/01 29/08/01 24/05/01 16/02/01 27/11/00 29/08/00 - -
Price 3.64 3.64 2.96 3.12 3.02 3.50 0.00 -
P/RPS 0.85 0.84 0.59 0.56 0.58 0.56 0.00 -
P/EPS 17.42 16.23 11.56 11.33 14.02 46.46 0.00 -
EY 5.74 6.16 8.65 8.83 7.13 2.15 0.00 -
DY 0.92 0.93 3.40 3.33 3.42 1.90 0.00 -
P/NAPS 1.41 1.43 1.18 1.41 1.42 1.72 0.00 -

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