[F&N] YoY Annualized Quarter Result on 30-Jun-2020 [#3]

Stock

[F&N] FRASER & NEAVE HOLDINGS BHD

Announcement Date

04-Aug-2020

Admission Sponsor

Sponsor

Financial Year

30-Sep-2020

Quarter

30-Jun-2020 [#3]

Profit Trend

QoQ- -6.19%

YoY- -5.21%

Quarter Report

FNHB-Interim results Q3FY2020.pdf

Latest QR

Upcoming QR

F&N's Result

F&N's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	5,009,285	4,443,405	4,312,816	4,046,413	4,136,069	4,150,958	4,166,798	3.11%
YoY %	12.74%	3.03%	6.58%	-2.17%	-0.36%	-0.38%	-	-
Horiz. %	120.22%	106.64%	103.50%	97.11%	99.26%	99.62%	100.00%	-
PBT	617,130	446,056	556,628	552,864	591,340	430,773	445,764	5.56%
YoY %	38.35%	-19.86%	0.68%	-6.51%	37.27%	-3.36%	-	-
Horiz. %	138.44%	100.07%	124.87%	124.03%	132.66%	96.64%	100.00%	-
Tax	-79,714	-67,025	-108,033	-120,374	-135,064	-25,618	-40,814	11.79%
YoY %	-18.93%	37.96%	10.25%	10.88%	-427.22%	37.23%	-	-
Horiz. %	195.31%	164.22%	264.70%	294.93%	330.93%	62.77%	100.00%	-
NP	537,416	379,030	448,594	432,489	456,276	405,154	404,949	4.82%
YoY %	41.79%	-15.51%	3.72%	-5.21%	12.62%	0.05%	-	-
Horiz. %	132.71%	93.60%	110.78%	106.80%	112.67%	100.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	532,456	379,093	448,630	432,521	456,310	405,192	404,972	4.66%
YoY %	40.46%	-15.50%	3.72%	-5.21%	12.62%	0.05%	-	-
Horiz. %	131.48%	93.61%	110.78%	106.80%	112.68%	100.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.92%	15.03%	19.41%	21.77%	22.84%	5.95%	9.16%	-
YoY %	-14.04%	-22.57%	-10.84%	-4.68%	283.87%	-35.04%	-	-
Horiz. %	141.05%	164.08%	211.90%	237.66%	249.34%	64.96%	100.00%	-
Total Cost	4,471,869	4,064,374	3,864,221	3,613,924	3,679,793	3,745,804	3,761,849	2.92%
YoY %	10.03%	5.18%	6.93%	-1.79%	-1.76%	-0.43%	-	-
Horiz. %	118.87%	108.04%	102.72%	96.07%	97.82%	99.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,217,834	2,896,108	2,796,700	2,646,577	2,460,302	2,205,926	2,110,210	7.28%
YoY %	11.11%	3.55%	5.67%	7.57%	11.53%	4.54%	-	-
Horiz. %	152.49%	137.24%	132.53%	125.42%	116.59%	104.54%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	131,938	131,974	131,954	131,962	131,998	131,915	131,888	0.00%
YoY %	-0.03%	0.02%	-0.01%	-0.03%	0.06%	0.02%	-	-
Horiz. %	100.04%	100.07%	100.05%	100.06%	100.08%	100.02%	100.00%	-
Div Payout %	24.78%	34.81%	29.41%	30.51%	28.93%	32.56%	32.57%	-
YoY %	-28.81%	18.36%	-3.61%	5.46%	-11.15%	-0.03%	-	-
Horiz. %	76.08%	106.88%	90.30%	93.68%	88.82%	99.97%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	3,217,834	2,896,108	2,796,700	2,646,577	2,460,302	2,205,926	2,110,210	7.28%
YoY %	11.11%	3.55%	5.67%	7.57%	11.53%	4.54%	-	-
Horiz. %	152.49%	137.24%	132.53%	125.42%	116.59%	104.54%	100.00%	-
NOSH	366,778	366,778	366,778	366,778	366,778	366,778	366,778	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	10.73%	8.53%	10.40%	10.69%	11.03%	9.76%	9.72%	-
YoY %	25.79%	-17.98%	-2.71%	-3.08%	13.01%	0.41%	-	-
Horiz. %	110.39%	87.76%	107.00%	109.98%	113.48%	100.41%	100.00%	-
ROE	16.55%	13.09%	16.04%	16.34%	18.55%	18.37%	19.19%	-
YoY %	26.43%	-18.39%	-1.84%	-11.91%	0.98%	-4.27%	-	-
Horiz. %	86.24%	68.21%	83.59%	85.15%	96.66%	95.73%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	1,366.80	1,212.07	1,176.63	1,103.88	1,128.03	1,132.80	1,137.36	3.10%
YoY %	12.77%	3.01%	6.59%	-2.14%	-0.42%	-0.40%	-	-
Horiz. %	120.17%	106.57%	103.45%	97.06%	99.18%	99.60%	100.00%	-
EPS	145.33	103.33	122.40	118.00	124.40	110.40	110.53	4.66%
YoY %	40.65%	-15.58%	3.73%	-5.14%	12.68%	-0.12%	-	-
Horiz. %	131.48%	93.49%	110.74%	106.76%	112.55%	99.88%	100.00%	-
DPS	36.00	36.00	36.00	36.00	36.00	36.00	36.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	8.78	7.90	7.63	7.22	6.71	6.02	5.76	7.27%
YoY %	11.14%	3.54%	5.68%	7.60%	11.46%	4.51%	-	-
Horiz. %	152.43%	137.15%	132.47%	125.35%	116.49%	104.51%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 366,778
RPS	1,367.39	1,212.92	1,177.27	1,104.55	1,129.02	1,133.09	1,137.41	3.11%
YoY %	12.74%	3.03%	6.58%	-2.17%	-0.36%	-0.38%	-	-
Horiz. %	120.22%	106.64%	103.50%	97.11%	99.26%	99.62%	100.00%	-
EPS	145.34	103.48	122.46	118.07	124.56	110.61	110.55	4.66%
YoY %	40.45%	-15.50%	3.72%	-5.21%	12.61%	0.05%	-	-
Horiz. %	131.47%	93.60%	110.77%	106.80%	112.67%	100.05%	100.00%	-
DPS	36.02	36.03	36.02	36.02	36.03	36.01	36.00	0.00%
YoY %	-0.03%	0.03%	0.00%	-0.03%	0.06%	0.03%	-	-
Horiz. %	100.06%	100.08%	100.06%	100.06%	100.08%	100.03%	100.00%	-
NAPS	8.7837	7.9055	7.6342	7.2244	6.7159	6.0215	5.7602	7.28%
YoY %	11.11%	3.55%	5.67%	7.57%	11.53%	4.54%	-	-
Horiz. %	152.49%	137.24%	132.53%	125.42%	116.59%	104.54%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	25.22	21.20	26.40	32.48	34.56	39.02	25.30	-
P/RPS	1.85	1.75	2.24	2.94	3.06	3.44	2.22	-2.99%
YoY %	5.71%	-21.88%	-23.81%	-3.92%	-11.05%	54.95%	-	-
Horiz. %	83.33%	78.83%	100.90%	132.43%	137.84%	154.95%	100.00%	-
P/EPS	17.36	20.50	21.57	27.53	27.77	35.29	22.89	-4.50%
YoY %	-15.32%	-4.96%	-21.65%	-0.86%	-21.31%	54.17%	-	-
Horiz. %	75.84%	89.56%	94.23%	120.27%	121.32%	154.17%	100.00%	-
EY	5.76	4.88	4.64	3.63	3.60	2.83	4.37	4.70%
YoY %	18.03%	5.17%	27.82%	0.83%	27.21%	-35.24%	-	-
Horiz. %	131.81%	111.67%	106.18%	83.07%	82.38%	64.76%	100.00%	-
DY	1.43	1.70	1.36	1.11	1.04	0.92	1.42	0.11%
YoY %	-15.88%	25.00%	22.52%	6.73%	13.04%	-35.21%	-	-
Horiz. %	100.70%	119.72%	95.77%	78.17%	73.24%	64.79%	100.00%	-
P/NAPS	2.87	2.68	3.46	4.50	5.15	6.48	4.39	-6.83%
YoY %	7.09%	-22.54%	-23.11%	-12.62%	-20.52%	47.61%	-	-
Horiz. %	65.38%	61.05%	78.82%	102.51%	117.31%	147.61%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	03/08/23	03/08/22	04/08/21	04/08/20	06/08/19	02/08/18	03/08/17	-
Price	24.92	21.94	24.44	30.52	33.90	37.40	24.82	-
P/RPS	1.82	1.81	2.08	2.76	3.01	3.30	2.18	-2.96%
YoY %	0.55%	-12.98%	-24.64%	-8.31%	-8.79%	51.38%	-	-
Horiz. %	83.49%	83.03%	95.41%	126.61%	138.07%	151.38%	100.00%	-
P/EPS	17.15	21.22	19.97	25.87	27.24	33.82	22.45	-4.38%
YoY %	-19.18%	6.26%	-22.81%	-5.03%	-19.46%	50.65%	-	-
Horiz. %	76.39%	94.52%	88.95%	115.23%	121.34%	150.65%	100.00%	-
EY	5.83	4.71	5.01	3.87	3.67	2.96	4.45	4.60%
YoY %	23.78%	-5.99%	29.46%	5.45%	23.99%	-33.48%	-	-
Horiz. %	131.01%	105.84%	112.58%	86.97%	82.47%	66.52%	100.00%	-
DY	1.44	1.64	1.47	1.18	1.06	0.96	1.45	-0.11%
YoY %	-12.20%	11.56%	24.58%	11.32%	10.42%	-33.79%	-	-
Horiz. %	99.31%	113.10%	101.38%	81.38%	73.10%	66.21%	100.00%	-
P/NAPS	2.84	2.78	3.20	4.23	5.05	6.21	4.31	-6.71%
YoY %	2.16%	-13.13%	-24.35%	-16.24%	-18.68%	44.08%	-	-
Horiz. %	65.89%	64.50%	74.25%	98.14%	117.17%	144.08%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos