[F&N] YoY Annualized Quarter 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- 67.22%
YoY- 189.59%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 1,809,296 1,648,036 1,588,108 1,587,836 1,248,332 1,162,456 -0.46%
PBT 180,460 158,052 125,312 116,308 44,160 -67,332 -
Tax -50,508 -46,296 -34,596 -21,984 -11,588 67,332 -
NP 129,952 111,756 90,716 94,324 32,572 0 -100.00%
-
NP to SH 129,952 111,756 90,716 94,324 32,572 -63,036 -
-
Tax Rate 27.99% 29.29% 27.61% 18.90% 26.24% - -
Total Cost 1,679,344 1,536,280 1,497,392 1,493,512 1,215,760 1,162,456 -0.38%
-
Net Worth 1,031,761 1,006,520 939,052 576,482 311,452 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 1,031,761 1,006,520 939,052 576,482 311,452 0 -100.00%
NOSH 357,010 358,192 354,359 260,851 173,995 173,175 -0.75%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 7.18% 6.78% 5.71% 5.94% 2.61% 0.00% -
ROE 12.60% 11.10% 9.66% 16.36% 10.46% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 506.79 460.10 448.16 608.71 717.45 671.26 0.29%
EPS 36.40 31.20 25.60 36.16 18.72 -36.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.81 2.65 2.21 1.79 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 260,851
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 493.88 449.86 433.51 433.43 340.76 317.32 -0.46%
EPS 35.47 30.51 24.76 25.75 8.89 -17.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8164 2.7475 2.5633 1.5736 0.8502 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 4.00 3.48 3.58 2.98 0.00 0.00 -
P/RPS 0.79 0.76 0.80 0.49 0.00 0.00 -100.00%
P/EPS 10.99 11.15 13.98 8.24 0.00 0.00 -100.00%
EY 9.10 8.97 7.15 12.13 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.24 1.35 1.35 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 10/02/04 25/02/03 19/02/02 16/02/01 11/02/00 - -
Price 4.24 3.20 3.66 3.12 4.00 0.00 -
P/RPS 0.84 0.70 0.82 0.51 0.56 0.00 -100.00%
P/EPS 11.65 10.26 14.30 8.63 21.37 0.00 -100.00%
EY 8.58 9.75 6.99 11.59 4.68 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.14 1.38 1.41 2.23 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