[F&N] QoQ TTM Result on 31-Mar-2021 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
04-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- 0.32%
YoY- 1.61%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 4,154,367 4,130,872 4,188,309 4,046,739 3,960,486 3,988,507 4,009,896 2.38%
PBT 428,622 479,411 525,734 526,541 521,250 522,911 504,189 -10.23%
Tax -77,344 -84,281 -103,531 -106,634 -102,684 -112,787 -111,805 -21.72%
NP 351,278 395,130 422,203 419,907 418,566 410,124 392,384 -7.09%
-
NP to SH 351,312 395,164 422,466 420,163 418,824 410,384 392,418 -7.09%
-
Tax Rate 18.04% 17.58% 19.69% 20.25% 19.70% 21.57% 22.18% -
Total Cost 3,803,089 3,735,742 3,766,106 3,626,832 3,541,920 3,578,383 3,617,512 3.38%
-
Net Worth 2,918,088 2,819,438 2,796,700 2,818,669 2,840,661 2,690,337 2,646,577 6.70%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 219,955 219,955 219,920 219,920 220,001 220,001 220,000 -0.01%
Div Payout % 62.61% 55.66% 52.06% 52.34% 52.53% 53.61% 56.06% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,918,088 2,819,438 2,796,700 2,818,669 2,840,661 2,690,337 2,646,577 6.70%
NOSH 366,778 366,778 366,778 366,778 366,778 366,778 366,778 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.46% 9.57% 10.08% 10.38% 10.57% 10.28% 9.79% -
ROE 12.04% 14.02% 15.11% 14.91% 14.74% 15.25% 14.83% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,133.23 1,126.69 1,142.66 1,104.05 1,080.51 1,088.18 1,093.92 2.37%
EPS 95.83 107.78 115.26 114.63 114.27 111.96 107.05 -7.09%
DPS 60.00 60.00 60.00 60.00 60.00 60.00 60.00 0.00%
NAPS 7.96 7.69 7.63 7.69 7.75 7.34 7.22 6.70%
Adjusted Per Share Value based on latest NOSH - 366,778
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,134.02 1,127.60 1,143.28 1,104.64 1,081.09 1,088.74 1,094.58 2.38%
EPS 95.90 107.87 115.32 114.69 114.33 112.02 107.12 -7.09%
DPS 60.04 60.04 60.03 60.03 60.05 60.05 60.05 -0.01%
NAPS 7.9655 7.6962 7.6342 7.6941 7.7542 7.3438 7.2244 6.70%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 24.74 26.70 26.40 30.00 32.08 32.10 32.48 -
P/RPS 2.18 2.37 2.31 2.72 2.97 2.95 2.97 -18.58%
P/EPS 25.82 24.77 22.91 26.17 28.08 28.67 30.34 -10.17%
EY 3.87 4.04 4.37 3.82 3.56 3.49 3.30 11.17%
DY 2.43 2.25 2.27 2.00 1.87 1.87 1.85 19.87%
P/NAPS 3.11 3.47 3.46 3.90 4.14 4.37 4.50 -21.77%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 08/02/22 03/11/21 04/08/21 04/05/21 27/01/21 03/11/20 04/08/20 -
Price 24.30 27.00 24.44 29.92 30.60 31.02 30.52 -
P/RPS 2.14 2.40 2.14 2.71 2.83 2.85 2.79 -16.16%
P/EPS 25.36 25.05 21.20 26.10 26.78 27.71 28.51 -7.48%
EY 3.94 3.99 4.72 3.83 3.73 3.61 3.51 7.98%
DY 2.47 2.22 2.45 2.01 1.96 1.93 1.97 16.22%
P/NAPS 3.05 3.51 3.20 3.89 3.95 4.23 4.23 -19.54%

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