[F&N] YoY Cumulative Quarter Result on 30-Jun-2010 [#3]

Stock

[F&N] FRASER & NEAVE HOLDINGS BHD

Announcement Date

05-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Sep-2010

Quarter

30-Jun-2010 [#3]

Profit Trend

QoQ- 42.96%

YoY- 42.62%

Quarter Report

Quarterly Financial Report - Q3 30 June 2010.pdf

Latest QR

Upcoming QR

F&N's Result

F&N's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	2,610,697	2,370,423	2,919,969	2,647,475	2,474,674	2,692,227	2,066,290	3.97%
YoY %	10.14%	-18.82%	10.29%	6.98%	-8.08%	30.29%	-	-
Horiz. %	126.35%	114.72%	141.31%	128.13%	119.76%	130.29%	100.00%	-
PBT	220,585	165,732	389,621	286,877	218,411	188,615	155,329	6.01%
YoY %	33.10%	-57.46%	35.81%	31.35%	15.80%	21.43%	-	-
Horiz. %	142.01%	106.70%	250.84%	184.69%	140.61%	121.43%	100.00%	-
Tax	-41,133	34,698	-72,698	-55,145	-41,405	-45,429	-38,207	1.23%
YoY %	-218.55%	147.73%	-31.83%	-33.18%	8.86%	-18.90%	-	-
Horiz. %	107.66%	-90.82%	190.27%	144.33%	108.37%	118.90%	100.00%	-
NP	179,452	200,430	316,923	231,732	177,006	143,186	117,122	7.36%
YoY %	-10.47%	-36.76%	36.76%	30.92%	23.62%	22.25%	-	-
Horiz. %	153.22%	171.13%	270.59%	197.86%	151.13%	122.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	179,470	200,431	316,923	232,975	163,349	132,104	107,265	8.94%
YoY %	-10.46%	-36.76%	36.03%	42.62%	23.65%	23.16%	-	-
Horiz. %	167.31%	186.86%	295.46%	217.20%	152.29%	123.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.65%	-20.94%	18.66%	19.22%	18.96%	24.09%	24.60%	-
YoY %	189.06%	-212.22%	-2.91%	1.37%	-21.30%	-2.07%	-	-
Horiz. %	75.81%	-85.12%	75.85%	78.13%	77.07%	97.93%	100.00%	-
Total Cost	2,431,245	2,169,993	2,603,046	2,415,743	2,297,668	2,549,041	1,949,168	3.74%
YoY %	12.04%	-16.64%	7.75%	5.14%	-9.86%	30.78%	-	-
Horiz. %	124.73%	111.33%	133.55%	123.94%	117.88%	130.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,545,312	1,462,604	1,469,891	1,339,428	1,230,467	1,125,198	1,101,158	5.80%
YoY %	5.65%	-0.50%	9.74%	8.86%	9.36%	2.18%	-	-
Horiz. %	140.34%	132.82%	133.49%	121.64%	111.74%	102.18%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	72,227	125,478	58,778	45,473	62,598	42,763	-
YoY %	-	-42.44%	113.48%	29.26%	-27.36%	46.38%	-	-
Horiz. %	-	168.90%	293.43%	137.45%	106.34%	146.38%	100.00%	-
Div Payout %	-	36.04%	39.59%	25.23%	27.84%	47.39%	39.87%	-
YoY %	-	-8.97%	56.92%	-9.38%	-41.25%	18.86%	-	-
Horiz. %	-	90.39%	99.30%	63.28%	69.83%	118.86%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	1,545,312	1,462,604	1,469,891	1,339,428	1,230,467	1,125,198	1,101,158	5.80%
YoY %	5.65%	-0.50%	9.74%	8.86%	9.36%	2.18%	-	-
Horiz. %	140.34%	132.82%	133.49%	121.64%	111.74%	102.18%	100.00%	-
NOSH	363,602	361,136	358,510	356,230	356,657	356,075	356,362	0.33%
YoY %	0.68%	0.73%	0.64%	-0.12%	0.16%	-0.08%	-	-
Horiz. %	102.03%	101.34%	100.60%	99.96%	100.08%	99.92%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	6.87%	8.46%	10.85%	8.75%	7.15%	5.32%	5.67%	-
YoY %	-18.79%	-22.03%	24.00%	22.38%	34.40%	-6.17%	-	-
Horiz. %	121.16%	149.21%	191.36%	154.32%	126.10%	93.83%	100.00%	-
ROE	11.61%	13.70%	21.56%	17.39%	13.28%	11.74%	9.74%	-
YoY %	-15.26%	-36.46%	23.98%	30.95%	13.12%	20.53%	-	-
Horiz. %	119.20%	140.66%	221.36%	178.54%	136.34%	120.53%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	718.01	656.38	814.47	743.19	693.85	756.08	579.83	3.62%
YoY %	9.39%	-19.41%	9.59%	7.11%	-8.23%	30.40%	-	-
Horiz. %	123.83%	113.20%	140.47%	128.17%	119.66%	130.40%	100.00%	-
EPS	49.40	55.50	88.40	65.40	45.80	37.10	30.10	8.59%
YoY %	-10.99%	-37.22%	35.17%	42.79%	23.45%	23.26%	-	-
Horiz. %	164.12%	184.39%	293.69%	217.28%	152.16%	123.26%	100.00%	-
DPS	0.00	20.00	35.00	16.50	12.75	17.58	12.00	-
YoY %	0.00%	-42.86%	112.12%	29.41%	-27.47%	46.50%	-	-
Horiz. %	0.00%	166.67%	291.67%	137.50%	106.25%	146.50%	100.00%	-
NAPS	4.25	4.05	4.10	3.76	3.45	3.16	3.09	5.45%
YoY %	4.94%	-1.22%	9.04%	8.99%	9.18%	2.27%	-	-
Horiz. %	137.54%	131.07%	132.69%	121.68%	111.65%	102.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 355,360
RPS	712.64	647.05	797.06	722.68	675.51	734.90	564.04	3.97%
YoY %	10.14%	-18.82%	10.29%	6.98%	-8.08%	30.29%	-	-
Horiz. %	126.35%	114.72%	141.31%	128.13%	119.76%	130.29%	100.00%	-
EPS	48.99	54.71	86.51	63.60	44.59	36.06	29.28	8.94%
YoY %	-10.46%	-36.76%	36.02%	42.63%	23.66%	23.16%	-	-
Horiz. %	167.32%	186.85%	295.46%	217.21%	152.29%	123.16%	100.00%	-
DPS	0.00	19.72	34.25	16.04	12.41	17.09	11.67	-
YoY %	0.00%	-42.42%	113.53%	29.25%	-27.38%	46.44%	-	-
Horiz. %	0.00%	168.98%	293.49%	137.45%	106.34%	146.44%	100.00%	-
NAPS	4.2182	3.9925	4.0124	3.6562	3.3588	3.0715	3.0058	5.80%
YoY %	5.65%	-0.50%	9.74%	8.85%	9.35%	2.19%	-	-
Horiz. %	140.34%	132.83%	133.49%	121.64%	111.74%	102.19%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	18.32	18.06	19.40	12.56	9.55	9.00	7.35	-
P/RPS	2.55	2.75	2.38	1.69	1.38	1.19	1.27	12.30%
YoY %	-7.27%	15.55%	40.83%	22.46%	15.97%	-6.30%	-	-
Horiz. %	200.79%	216.54%	187.40%	133.07%	108.66%	93.70%	100.00%	-
P/EPS	37.12	32.54	21.95	19.20	20.85	24.26	24.42	7.22%
YoY %	14.07%	48.25%	14.32%	-7.91%	-14.06%	-0.66%	-	-
Horiz. %	152.01%	133.25%	89.89%	78.62%	85.38%	99.34%	100.00%	-
EY	2.69	3.07	4.56	5.21	4.80	4.12	4.10	-6.77%
YoY %	-12.38%	-32.68%	-12.48%	8.54%	16.50%	0.49%	-	-
Horiz. %	65.61%	74.88%	111.22%	127.07%	117.07%	100.49%	100.00%	-
DY	0.00	1.11	1.80	1.31	1.34	1.95	1.63	-
YoY %	0.00%	-38.33%	37.40%	-2.24%	-31.28%	19.63%	-	-
Horiz. %	0.00%	68.10%	110.43%	80.37%	82.21%	119.63%	100.00%	-
P/NAPS	4.31	4.46	4.73	3.34	2.77	2.85	2.38	10.39%
YoY %	-3.36%	-5.71%	41.62%	20.58%	-2.81%	19.75%	-	-
Horiz. %	181.09%	187.39%	198.74%	140.34%	116.39%	119.75%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	06/08/13	07/08/12	05/08/11	05/08/10	06/08/09	07/08/08	02/08/07	-
Price	18.46	20.34	18.90	14.28	9.80	9.00	7.30	-
P/RPS	2.57	3.10	2.32	1.92	1.41	1.19	1.26	12.60%
YoY %	-17.10%	33.62%	20.83%	36.17%	18.49%	-5.56%	-	-
Horiz. %	203.97%	246.03%	184.13%	152.38%	111.90%	94.44%	100.00%	-
P/EPS	37.40	36.65	21.38	21.83	21.40	24.26	24.25	7.48%
YoY %	2.05%	71.42%	-2.06%	2.01%	-11.79%	0.04%	-	-
Horiz. %	154.23%	151.13%	88.16%	90.02%	88.25%	100.04%	100.00%	-
EY	2.67	2.73	4.68	4.58	4.67	4.12	4.12	-6.96%
YoY %	-2.20%	-41.67%	2.18%	-1.93%	13.35%	0.00%	-	-
Horiz. %	64.81%	66.26%	113.59%	111.17%	113.35%	100.00%	100.00%	-
DY	0.00	0.98	1.85	1.16	1.30	1.95	1.64	-
YoY %	0.00%	-47.03%	59.48%	-10.77%	-33.33%	18.90%	-	-
Horiz. %	0.00%	59.76%	112.80%	70.73%	79.27%	118.90%	100.00%	-
P/NAPS	4.34	5.02	4.61	3.80	2.84	2.85	2.36	10.67%
YoY %	-13.55%	8.89%	21.32%	33.80%	-0.35%	20.76%	-	-
Horiz. %	183.90%	212.71%	195.34%	161.02%	120.34%	120.76%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos