[F&N] YoY Annualized Quarter Result on 31-Dec-2012 [#1]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -17.06%
YoY- 36.11%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 4,213,204 4,145,300 3,791,044 3,416,844 2,973,192 4,112,104 3,530,432 2.98%
PBT 687,364 324,976 344,520 264,432 214,160 544,176 386,592 10.06%
Tax -80,716 -45,236 -69,492 -37,144 -47,176 -115,840 -71,900 1.94%
NP 606,648 279,740 275,028 227,288 166,984 428,336 314,692 11.55%
-
NP to SH 606,648 279,740 275,064 227,288 166,984 428,336 310,948 11.77%
-
Tax Rate 11.74% 13.92% 20.17% 14.05% 22.03% 21.29% 18.60% -
Total Cost 3,606,556 3,865,560 3,516,016 3,189,556 2,806,208 3,683,768 3,215,740 1.92%
-
Net Worth 1,976,810 1,786,820 1,702,777 1,622,474 1,594,265 152,059,282 1,069,775 10.77%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,976,810 1,786,820 1,702,777 1,622,474 1,594,265 152,059,282 1,069,775 10.77%
NOSH 366,778 366,151 363,841 363,783 359,879 35,694,665 356,591 0.47%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.40% 6.75% 7.25% 6.65% 5.62% 10.42% 8.91% -
ROE 30.69% 15.66% 16.15% 14.01% 10.47% 0.28% 29.07% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,150.91 1,132.13 1,041.95 939.25 826.16 11.52 990.05 2.53%
EPS 165.60 76.40 75.60 62.40 46.40 1.20 0.88 139.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.40 4.88 4.68 4.46 4.43 4.26 3.00 10.28%
Adjusted Per Share Value based on latest NOSH - 363,783
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1,148.71 1,130.19 1,033.61 931.58 810.62 1,121.14 962.55 2.98%
EPS 165.40 76.27 74.99 61.97 45.53 116.78 84.78 11.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3897 4.8717 4.6425 4.4236 4.3467 414.5807 2.9167 10.77%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 18.50 17.44 18.50 18.02 18.20 15.00 10.60 -
P/RPS 1.61 1.54 1.78 1.92 2.20 130.21 1.07 7.04%
P/EPS 11.16 22.83 24.47 28.84 39.22 1,250.00 12.16 -1.41%
EY 8.96 4.38 4.09 3.47 2.55 0.08 8.23 1.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 3.57 3.95 4.04 4.11 3.52 3.53 -0.47%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 02/02/16 10/02/15 10/02/14 05/02/13 03/02/12 07/02/11 09/02/10 -
Price 18.28 19.08 18.30 17.92 17.60 14.98 10.50 -
P/RPS 1.59 1.69 1.76 1.91 2.13 130.03 1.06 6.98%
P/EPS 11.03 24.97 24.21 28.68 37.93 1,248.33 12.04 -1.44%
EY 9.07 4.00 4.13 3.49 2.64 0.08 8.30 1.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 3.91 3.91 4.02 3.97 3.52 3.50 -0.53%

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