[F&N] YoY Annualized Quarter Result on 30-Jun-2021 [#3]

Stock

[F&N] FRASER & NEAVE HOLDINGS BHD

Announcement Date

04-Aug-2021

Admission Sponsor

Sponsor

Financial Year

30-Sep-2021

Quarter

30-Jun-2021 [#3]

Profit Trend

QoQ- -6.66%

YoY- 3.72%

Quarter Report

FNHB-Interim results Q3 FY2021.pdf

Latest QR

Upcoming QR

F&N's Result

F&N's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Annualized Quarter Result
Revenue	5,319,188	5,009,285	4,443,405	4,312,816	4,046,413	4,136,069	4,150,958	4.21%
YoY %	6.19%	12.74%	3.03%	6.58%	-2.17%	-0.36%	-	-
Horiz. %	128.14%	120.68%	107.05%	103.90%	97.48%	99.64%	100.00%	-
PBT	774,056	617,130	446,056	556,628	552,864	591,340	430,773	10.25%
YoY %	25.43%	38.35%	-19.86%	0.68%	-6.51%	37.27%	-	-
Horiz. %	179.69%	143.26%	103.55%	129.22%	128.34%	137.27%	100.00%	-
Tax	-161,202	-79,714	-67,025	-108,033	-120,374	-135,064	-25,618	35.83%
YoY %	-102.23%	-18.93%	37.96%	10.25%	10.88%	-427.22%	-	-
Horiz. %	629.25%	311.16%	261.63%	421.71%	469.88%	527.22%	100.00%	-
NP	612,853	537,416	379,030	448,594	432,489	456,276	405,154	7.13%
YoY %	14.04%	41.79%	-15.51%	3.72%	-5.21%	12.62%	-	-
Horiz. %	151.26%	132.64%	93.55%	110.72%	106.75%	112.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	610,366	532,456	379,093	448,630	432,521	456,310	405,192	7.06%
YoY %	14.63%	40.46%	-15.50%	3.72%	-5.21%	12.62%	-	-
Horiz. %	150.64%	131.41%	93.56%	110.72%	106.74%	112.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.83%	12.92%	15.03%	19.41%	21.77%	22.84%	5.95%	-
YoY %	61.22%	-14.04%	-22.57%	-10.84%	-4.68%	283.87%	-	-
Horiz. %	350.08%	217.14%	252.61%	326.22%	365.88%	383.87%	100.00%	-
Total Cost	4,706,334	4,471,869	4,064,374	3,864,221	3,613,924	3,679,793	3,745,804	3.87%
YoY %	5.24%	10.03%	5.18%	6.93%	-1.79%	-1.76%	-	-
Horiz. %	125.64%	119.38%	108.50%	103.16%	96.48%	98.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,501,512	3,217,834	2,896,108	2,796,700	2,646,577	2,460,302	2,205,926	7.99%
YoY %	8.82%	11.11%	3.55%	5.67%	7.57%	11.53%	-	-
Horiz. %	158.73%	145.87%	131.29%	126.78%	119.98%	111.53%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	146,506	131,938	131,974	131,954	131,962	131,998	131,915	1.76%
YoY %	11.04%	-0.03%	0.02%	-0.01%	-0.03%	0.06%	-	-
Horiz. %	111.06%	100.02%	100.04%	100.03%	100.04%	100.06%	100.00%	-
Div Payout %	24.00%	24.78%	34.81%	29.41%	30.51%	28.93%	32.56%	-
YoY %	-3.15%	-28.81%	18.36%	-3.61%	5.46%	-11.15%	-	-
Horiz. %	73.71%	76.11%	106.91%	90.33%	93.70%	88.85%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	3,501,512	3,217,834	2,896,108	2,796,700	2,646,577	2,460,302	2,205,926	7.99%
YoY %	8.82%	11.11%	3.55%	5.67%	7.57%	11.53%	-	-
Horiz. %	158.73%	145.87%	131.29%	126.78%	119.98%	111.53%	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%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	11.52%	10.73%	8.53%	10.40%	10.69%	11.03%	9.76%	-
YoY %	7.36%	25.79%	-17.98%	-2.71%	-3.08%	13.01%	-	-
Horiz. %	118.03%	109.94%	87.40%	106.56%	109.53%	113.01%	100.00%	-
ROE	17.43%	16.55%	13.09%	16.04%	16.34%	18.55%	18.37%	-
YoY %	5.32%	26.43%	-18.39%	-1.84%	-11.91%	0.98%	-	-
Horiz. %	94.88%	90.09%	71.26%	87.32%	88.95%	100.98%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	1,452.27	1,366.80	1,212.07	1,176.63	1,103.88	1,128.03	1,132.80	4.22%
YoY %	6.25%	12.77%	3.01%	6.59%	-2.14%	-0.42%	-	-
Horiz. %	128.20%	120.66%	107.00%	103.87%	97.45%	99.58%	100.00%	-
EPS	166.67	145.33	103.33	122.40	118.00	124.40	110.40	7.09%
YoY %	14.68%	40.65%	-15.58%	3.73%	-5.14%	12.68%	-	-
Horiz. %	150.97%	131.64%	93.60%	110.87%	106.88%	112.68%	100.00%	-
DPS	40.00	36.00	36.00	36.00	36.00	36.00	36.00	1.76%
YoY %	11.11%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	111.11%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	9.56	8.78	7.90	7.63	7.22	6.71	6.02	8.00%
YoY %	8.88%	11.14%	3.54%	5.68%	7.60%	11.46%	-	-
Horiz. %	158.80%	145.85%	131.23%	126.74%	119.93%	111.46%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 366,778
RPS	1,450.25	1,365.75	1,211.47	1,175.86	1,103.23	1,127.67	1,131.73	4.21%
YoY %	6.19%	12.73%	3.03%	6.58%	-2.17%	-0.36%	-	-
Horiz. %	128.14%	120.68%	107.05%	103.90%	97.48%	99.64%	100.00%	-
EPS	166.41	145.17	103.36	122.32	117.92	124.41	110.47	7.06%
YoY %	14.63%	40.45%	-15.50%	3.73%	-5.22%	12.62%	-	-
Horiz. %	150.64%	131.41%	93.56%	110.73%	106.74%	112.62%	100.00%	-
DPS	39.94	35.97	35.98	35.98	35.98	35.99	35.97	1.75%
YoY %	11.04%	-0.03%	0.00%	0.00%	-0.03%	0.06%	-	-
Horiz. %	111.04%	100.00%	100.03%	100.03%	100.03%	100.06%	100.00%	-
NAPS	9.5467	8.7732	7.8961	7.625	7.2157	6.7079	6.0143	7.99%
YoY %	8.82%	11.11%	3.56%	5.67%	7.57%	11.53%	-	-
Horiz. %	158.73%	145.87%	131.29%	126.78%	119.98%	111.53%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	31.78	25.22	21.20	26.40	32.48	34.56	39.02	-
P/RPS	2.19	1.85	1.75	2.24	2.94	3.06	3.44	-7.24%
YoY %	18.38%	5.71%	-21.88%	-23.81%	-3.92%	-11.05%	-	-
Horiz. %	63.66%	53.78%	50.87%	65.12%	85.47%	88.95%	100.00%	-
P/EPS	19.07	17.36	20.50	21.57	27.53	27.77	35.29	-9.74%
YoY %	9.85%	-15.32%	-4.96%	-21.65%	-0.86%	-21.31%	-	-
Horiz. %	54.04%	49.19%	58.09%	61.12%	78.01%	78.69%	100.00%	-
EY	5.24	5.76	4.88	4.64	3.63	3.60	2.83	10.80%
YoY %	-9.03%	18.03%	5.17%	27.82%	0.83%	27.21%	-	-
Horiz. %	185.16%	203.53%	172.44%	163.96%	128.27%	127.21%	100.00%	-
DY	1.26	1.43	1.70	1.36	1.11	1.04	0.92	5.37%
YoY %	-11.89%	-15.88%	25.00%	22.52%	6.73%	13.04%	-	-
Horiz. %	136.96%	155.43%	184.78%	147.83%	120.65%	113.04%	100.00%	-
P/NAPS	3.32	2.87	2.68	3.46	4.50	5.15	6.48	-10.53%
YoY %	15.68%	7.09%	-22.54%	-23.11%	-12.62%	-20.52%	-	-
Horiz. %	51.23%	44.29%	41.36%	53.40%	69.44%	79.48%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	01/08/24	03/08/23	03/08/22	04/08/21	04/08/20	06/08/19	02/08/18	-
Price	30.42	24.92	21.94	24.44	30.52	33.90	37.40	-
P/RPS	2.09	1.82	1.81	2.08	2.76	3.01	3.30	-7.32%
YoY %	14.84%	0.55%	-12.98%	-24.64%	-8.31%	-8.79%	-	-
Horiz. %	63.33%	55.15%	54.85%	63.03%	83.64%	91.21%	100.00%	-
P/EPS	18.25	17.15	21.22	19.97	25.87	27.24	33.82	-9.76%
YoY %	6.41%	-19.18%	6.26%	-22.81%	-5.03%	-19.46%	-	-
Horiz. %	53.96%	50.71%	62.74%	59.05%	76.49%	80.54%	100.00%	-
EY	5.48	5.83	4.71	5.01	3.87	3.67	2.96	10.80%
YoY %	-6.00%	23.78%	-5.99%	29.46%	5.45%	23.99%	-	-
Horiz. %	185.14%	196.96%	159.12%	169.26%	130.74%	123.99%	100.00%	-
DY	1.31	1.44	1.64	1.47	1.18	1.06	0.96	5.31%
YoY %	-9.03%	-12.20%	11.56%	24.58%	11.32%	10.42%	-	-
Horiz. %	136.46%	150.00%	170.83%	153.12%	122.92%	110.42%	100.00%	-
P/NAPS	3.18	2.84	2.78	3.20	4.23	5.05	6.21	-10.54%
YoY %	11.97%	2.16%	-13.13%	-24.35%	-16.24%	-18.68%	-	-
Horiz. %	51.21%	45.73%	44.77%	51.53%	68.12%	81.32%	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