[F&N] YoY Annualized Quarter Result on 31-Dec-2009 [#1]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
09-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 38.55%
YoY- 52.57%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,416,844 2,973,192 4,112,104 3,530,432 3,761,552 3,599,824 2,132,248 8.16%
PBT 264,432 214,160 544,176 386,592 295,352 258,820 220,264 3.08%
Tax -37,144 -47,176 -115,840 -71,900 -74,076 -66,916 -53,168 -5.79%
NP 227,288 166,984 428,336 314,692 221,276 191,904 167,096 5.25%
-
NP to SH 227,288 166,984 428,336 310,948 203,804 178,136 153,544 6.74%
-
Tax Rate 14.05% 22.03% 21.29% 18.60% 25.08% 25.85% 24.14% -
Total Cost 3,189,556 2,806,208 3,683,768 3,215,740 3,540,276 3,407,920 1,965,152 8.39%
-
Net Worth 1,622,474 1,594,265 152,059,282 1,069,775 1,229,237 1,200,636 1,133,971 6.14%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,622,474 1,594,265 152,059,282 1,069,775 1,229,237 1,200,636 1,133,971 6.14%
NOSH 363,783 359,879 35,694,665 356,591 356,300 356,272 352,165 0.54%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.65% 5.62% 10.42% 8.91% 5.88% 5.33% 7.84% -
ROE 14.01% 10.47% 0.28% 29.07% 16.58% 14.84% 13.54% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 939.25 826.16 11.52 990.05 1,055.72 1,010.41 605.47 7.58%
EPS 62.40 46.40 1.20 0.88 57.20 50.00 43.60 6.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.46 4.43 4.26 3.00 3.45 3.37 3.22 5.57%
Adjusted Per Share Value based on latest NOSH - 356,591
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 931.58 810.62 1,121.14 962.55 1,025.57 981.47 581.34 8.16%
EPS 61.97 45.53 116.78 84.78 55.57 48.57 41.86 6.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4236 4.3467 414.5807 2.9167 3.3514 3.2735 3.0917 6.14%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 18.02 18.20 15.00 10.60 8.85 7.95 7.55 -
P/RPS 1.92 2.20 130.21 1.07 0.84 0.79 1.25 7.40%
P/EPS 28.84 39.22 1,250.00 12.16 15.47 15.90 17.32 8.86%
EY 3.47 2.55 0.08 8.23 6.46 6.29 5.77 -8.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.04 4.11 3.52 3.53 2.57 2.36 2.34 9.51%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 05/02/13 03/02/12 07/02/11 09/02/10 11/02/09 13/02/08 08/02/07 -
Price 17.92 17.60 14.98 10.50 9.00 7.75 7.35 -
P/RPS 1.91 2.13 130.03 1.06 0.85 0.77 1.21 7.89%
P/EPS 28.68 37.93 1,248.33 12.04 15.73 15.50 16.86 9.24%
EY 3.49 2.64 0.08 8.30 6.36 6.45 5.93 -8.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.02 3.97 3.52 3.50 2.61 2.30 2.28 9.90%

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