[F&N] YoY Cumulative Quarter Result on 31-Dec-2007 [#1]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
13-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- -70.87%
YoY- 16.02%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,028,026 882,608 940,388 899,956 533,062 532,911 478,239 13.59%
PBT 136,044 96,648 73,838 64,705 55,066 55,822 48,287 18.83%
Tax -28,960 -17,975 -18,519 -16,729 -13,292 -13,860 -13,202 13.98%
NP 107,084 78,673 55,319 47,976 41,774 41,962 35,085 20.42%
-
NP to SH 107,084 77,737 50,951 44,534 38,386 38,828 35,085 20.42%
-
Tax Rate 21.29% 18.60% 25.08% 25.85% 24.14% 24.83% 27.34% -
Total Cost 920,942 803,935 885,069 851,980 491,288 490,949 443,154 12.95%
-
Net Worth 152,059,282 1,069,775 1,229,237 1,200,636 1,133,971 1,122,093 1,088,350 127.70%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 152,059,282 1,069,775 1,229,237 1,200,636 1,133,971 1,122,093 1,088,350 127.70%
NOSH 35,694,665 356,591 356,300 356,272 352,165 356,220 358,010 115.26%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 10.42% 8.91% 5.88% 5.33% 7.84% 7.87% 7.34% -
ROE 0.07% 7.27% 4.14% 3.71% 3.39% 3.46% 3.22% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 2.88 247.51 263.93 252.60 151.37 149.60 133.58 -47.22%
EPS 0.30 0.22 14.30 12.50 10.90 10.90 9.80 -44.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.26 3.00 3.45 3.37 3.22 3.15 3.04 5.78%
Adjusted Per Share Value based on latest NOSH - 356,272
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 280.62 240.93 256.70 245.66 145.51 145.47 130.54 13.59%
EPS 29.23 21.22 13.91 12.16 10.48 10.60 9.58 20.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 415.0764 2.9202 3.3555 3.2774 3.0954 3.063 2.9709 127.70%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 15.00 10.60 8.85 7.95 7.55 6.20 5.00 -
P/RPS 520.82 4.28 3.35 3.15 4.99 4.14 3.74 127.58%
P/EPS 5,000.00 48.62 61.89 63.60 69.27 56.88 51.02 114.64%
EY 0.02 2.06 1.62 1.57 1.44 1.76 1.96 -53.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 3.53 2.57 2.36 2.34 1.97 1.64 13.56%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 07/02/11 09/02/10 11/02/09 13/02/08 08/02/07 09/02/06 04/02/05 -
Price 14.98 10.50 9.00 7.75 7.35 6.15 5.10 -
P/RPS 520.13 4.24 3.41 3.07 4.86 4.11 3.82 126.73%
P/EPS 4,993.33 48.17 62.94 62.00 67.43 56.42 52.04 113.89%
EY 0.02 2.08 1.59 1.61 1.48 1.77 1.92 -53.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 3.50 2.61 2.30 2.28 1.95 1.68 13.11%

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