[F&N] YoY Cumulative Quarter Result on 31-Mar-2001 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
31-Mar-2001 [#2]
Profit Trend
QoQ- 87.14%
YoY- 90.31%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 879,663 805,095 783,980 797,953 646,930 589,776 -0.41%
PBT 84,113 77,251 65,103 57,003 30,800 -30,198 -
Tax -24,366 -23,072 -17,849 -12,873 -7,612 30,198 -
NP 59,747 54,179 47,254 44,130 23,188 0 -100.00%
-
NP to SH 59,747 54,179 47,254 44,130 23,188 -29,752 -
-
Tax Rate 28.97% 29.87% 27.42% 22.58% 24.71% - -
Total Cost 819,916 750,916 736,726 753,823 623,742 589,776 -0.34%
-
Net Worth 1,020,677 1,005,163 948,632 698,259 317,309 0 -100.00%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 28,450 35,644 17,764 - - - -100.00%
Div Payout % 47.62% 65.79% 37.59% - - - -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 1,020,677 1,005,163 948,632 698,259 317,309 0 -100.00%
NOSH 355,636 356,440 355,293 279,303 174,345 173,988 -0.74%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 6.79% 6.73% 6.03% 5.53% 3.58% 0.00% -
ROE 5.85% 5.39% 4.98% 6.32% 7.31% 0.00% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 247.35 225.87 220.66 285.69 371.06 338.97 0.33%
EPS 16.80 15.20 13.30 15.80 13.30 -17.10 -
DPS 8.00 10.00 5.00 0.00 0.00 0.00 -100.00%
NAPS 2.87 2.82 2.67 2.50 1.82 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 302,191
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 239.83 219.50 213.75 217.56 176.38 160.80 -0.41%
EPS 16.29 14.77 12.88 12.03 6.32 -8.11 -
DPS 7.76 9.72 4.84 0.00 0.00 0.00 -100.00%
NAPS 2.7828 2.7405 2.5864 1.9038 0.8651 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 4.20 3.14 3.52 2.88 3.42 0.00 -
P/RPS 1.70 1.39 1.60 1.01 0.92 0.00 -100.00%
P/EPS 25.00 20.66 26.47 18.23 25.71 0.00 -100.00%
EY 4.00 4.84 3.78 5.49 3.89 0.00 -100.00%
DY 1.90 3.18 1.42 0.00 0.00 0.00 -100.00%
P/NAPS 1.46 1.11 1.32 1.15 1.88 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 11/05/04 08/05/03 08/05/02 24/05/01 29/05/00 - -
Price 4.06 3.20 3.50 2.96 2.98 0.00 -
P/RPS 1.64 1.42 1.59 1.04 0.80 0.00 -100.00%
P/EPS 24.17 21.05 26.32 18.73 22.41 0.00 -100.00%
EY 4.14 4.75 3.80 5.34 4.46 0.00 -100.00%
DY 1.97 3.13 1.43 0.00 0.00 0.00 -100.00%
P/NAPS 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