[F&N] YoY Annualized Quarter Result on 31-Dec-2008 [#1]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
11-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- 22.15%
YoY- 14.41%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,973,192 4,112,104 3,530,432 3,761,552 3,599,824 2,132,248 2,131,644 5.69%
PBT 214,160 544,176 386,592 295,352 258,820 220,264 223,288 -0.69%
Tax -47,176 -115,840 -71,900 -74,076 -66,916 -53,168 -55,440 -2.65%
NP 166,984 428,336 314,692 221,276 191,904 167,096 167,848 -0.08%
-
NP to SH 166,984 428,336 310,948 203,804 178,136 153,544 155,312 1.21%
-
Tax Rate 22.03% 21.29% 18.60% 25.08% 25.85% 24.14% 24.83% -
Total Cost 2,806,208 3,683,768 3,215,740 3,540,276 3,407,920 1,965,152 1,963,796 6.12%
-
Net Worth 1,594,265 152,059,282 1,069,775 1,229,237 1,200,636 1,133,971 1,122,093 6.02%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,594,265 152,059,282 1,069,775 1,229,237 1,200,636 1,133,971 1,122,093 6.02%
NOSH 359,879 35,694,665 356,591 356,300 356,272 352,165 356,220 0.17%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.62% 10.42% 8.91% 5.88% 5.33% 7.84% 7.87% -
ROE 10.47% 0.28% 29.07% 16.58% 14.84% 13.54% 13.84% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 826.16 11.52 990.05 1,055.72 1,010.41 605.47 598.41 5.51%
EPS 46.40 1.20 0.88 57.20 50.00 43.60 43.60 1.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.43 4.26 3.00 3.45 3.37 3.22 3.15 5.84%
Adjusted Per Share Value based on latest NOSH - 356,300
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 811.59 1,122.48 963.70 1,026.79 982.64 582.04 581.88 5.69%
EPS 45.58 116.92 84.88 55.63 48.63 41.91 42.40 1.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3519 415.0764 2.9202 3.3555 3.2774 3.0954 3.063 6.02%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 18.20 15.00 10.60 8.85 7.95 7.55 6.20 -
P/RPS 2.20 130.21 1.07 0.84 0.79 1.25 1.04 13.29%
P/EPS 39.22 1,250.00 12.16 15.47 15.90 17.32 14.22 18.41%
EY 2.55 0.08 8.23 6.46 6.29 5.77 7.03 -15.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.11 3.52 3.53 2.57 2.36 2.34 1.97 13.03%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 03/02/12 07/02/11 09/02/10 11/02/09 13/02/08 08/02/07 09/02/06 -
Price 17.60 14.98 10.50 9.00 7.75 7.35 6.15 -
P/RPS 2.13 130.03 1.06 0.85 0.77 1.21 1.03 12.86%
P/EPS 37.93 1,248.33 12.04 15.73 15.50 16.86 14.11 17.90%
EY 2.64 0.08 8.30 6.36 6.45 5.93 7.09 -15.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.97 3.52 3.50 2.61 2.30 2.28 1.95 12.57%

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