[F&N] YoY Annualized Quarter Result on 31-Mar-2002 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
08-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Mar-2002 [#2]
Profit Trend
QoQ- 4.18%
YoY- 7.08%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 1,945,364 1,759,326 1,610,190 1,567,960 1,595,906 1,293,860 1,179,552 -0.53%
PBT 184,144 168,226 154,502 130,206 114,006 61,600 -60,396 -
Tax -51,930 -48,732 -46,144 -35,698 -25,746 -15,224 60,396 -
NP 132,214 119,494 108,358 94,508 88,260 46,376 0 -100.00%
-
NP to SH 132,214 119,494 108,358 94,508 88,260 46,376 -59,504 -
-
Tax Rate 28.20% 28.97% 29.87% 27.42% 22.58% 24.71% - -
Total Cost 1,813,150 1,639,832 1,501,832 1,473,452 1,507,646 1,247,484 1,179,552 -0.45%
-
Net Worth 1,057,712 1,020,677 1,005,163 948,632 698,259 317,309 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 71,467 56,901 71,288 35,529 - - - -100.00%
Div Payout % 54.05% 47.62% 65.79% 37.59% - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 1,057,712 1,020,677 1,005,163 948,632 698,259 317,309 0 -100.00%
NOSH 357,335 355,636 356,440 355,293 279,303 174,345 173,988 -0.76%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 6.80% 6.79% 6.73% 6.03% 5.53% 3.58% 0.00% -
ROE 12.50% 11.71% 10.78% 9.96% 12.64% 14.62% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 544.41 494.70 451.74 441.31 571.39 742.12 677.95 0.23%
EPS 37.00 33.60 30.40 26.60 31.60 26.60 -34.20 -
DPS 20.00 16.00 20.00 10.00 0.00 0.00 0.00 -100.00%
NAPS 2.96 2.87 2.82 2.67 2.50 1.82 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 356,159
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 531.03 480.24 439.53 428.01 435.63 353.19 321.98 -0.53%
EPS 36.09 32.62 29.58 25.80 24.09 12.66 -16.24 -
DPS 19.51 15.53 19.46 9.70 0.00 0.00 0.00 -100.00%
NAPS 2.8872 2.7861 2.7438 2.5895 1.906 0.8662 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 5.15 4.20 3.14 3.52 2.88 3.42 0.00 -
P/RPS 0.95 0.85 0.70 0.80 0.50 0.46 0.00 -100.00%
P/EPS 13.92 12.50 10.33 13.23 9.11 12.86 0.00 -100.00%
EY 7.18 8.00 9.68 7.56 10.97 7.78 0.00 -100.00%
DY 3.88 3.81 6.37 2.84 0.00 0.00 0.00 -100.00%
P/NAPS 1.74 1.46 1.11 1.32 1.15 1.88 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 05/05/05 11/05/04 08/05/03 08/05/02 24/05/01 29/05/00 - -
Price 5.30 4.06 3.20 3.50 2.96 2.98 0.00 -
P/RPS 0.97 0.82 0.71 0.79 0.52 0.40 0.00 -100.00%
P/EPS 14.32 12.08 10.53 13.16 9.37 11.20 0.00 -100.00%
EY 6.98 8.28 9.50 7.60 10.68 8.93 0.00 -100.00%
DY 3.77 3.94 6.25 2.86 0.00 0.00 0.00 -100.00%
P/NAPS 1.79 1.41 1.13 1.31 1.18 1.64 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