[F&N] YoY Cumulative Quarter Result on 31-Dec-2017 [#1]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
06-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -66.96%
YoY- -16.06%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,083,121 1,111,142 1,010,272 1,068,930 1,091,083 1,053,301 1,036,325 0.73%
PBT 158,936 160,597 154,058 115,132 144,007 171,841 81,244 11.82%
Tax -22,138 -32,241 -31,205 -8,307 -16,732 -20,179 -11,309 11.83%
NP 136,798 128,356 122,853 106,825 127,275 151,662 69,935 11.82%
-
NP to SH 136,805 128,365 122,862 106,834 127,278 151,662 69,935 11.82%
-
Tax Rate 13.93% 20.08% 20.26% 7.22% 11.62% 11.74% 13.92% -
Total Cost 946,323 982,786 887,419 962,105 963,808 901,639 966,390 -0.34%
-
Net Worth 2,840,661 2,653,119 2,425,243 2,225,717 2,140,871 1,976,810 1,786,820 8.02%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,840,661 2,653,119 2,425,243 2,225,717 2,140,871 1,976,810 1,786,820 8.02%
NOSH 366,778 366,778 366,778 366,778 366,778 366,778 366,151 0.02%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 12.63% 11.55% 12.16% 9.99% 11.67% 14.40% 6.75% -
ROE 4.82% 4.84% 5.07% 4.80% 5.95% 7.67% 3.91% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 295.50 303.22 275.77 292.00 298.14 287.73 283.03 0.72%
EPS 37.30 35.00 33.50 29.20 34.80 41.40 19.10 11.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.75 7.24 6.62 6.08 5.85 5.40 4.88 8.00%
Adjusted Per Share Value based on latest NOSH - 366,778
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 295.31 302.95 275.44 291.44 297.48 287.18 282.55 0.73%
EPS 37.30 35.00 33.50 29.13 34.70 41.35 19.07 11.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.7449 7.2336 6.6123 6.0683 5.837 5.3897 4.8717 8.02%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 32.08 34.84 33.50 27.00 23.48 18.50 17.44 -
P/RPS 10.86 11.49 12.15 9.25 7.88 6.43 6.16 9.90%
P/EPS 85.95 99.46 99.89 92.52 67.51 44.65 91.31 -1.00%
EY 1.16 1.01 1.00 1.08 1.48 2.24 1.10 0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.14 4.81 5.06 4.44 4.01 3.43 3.57 2.49%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 27/01/21 03/02/20 31/01/19 06/02/18 07/02/17 02/02/16 10/02/15 -
Price 30.60 32.44 33.96 29.66 23.66 18.28 19.08 -
P/RPS 10.36 10.70 12.31 10.16 7.94 6.35 6.74 7.42%
P/EPS 81.99 92.61 101.26 101.63 68.03 44.12 99.90 -3.23%
EY 1.22 1.08 0.99 0.98 1.47 2.27 1.00 3.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 4.48 5.13 4.88 4.04 3.39 3.91 0.16%

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