[F&N] YoY Cumulative Quarter Result on 31-Mar-2004 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
11-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- 83.9%
YoY- 10.28%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,250,359 1,002,348 972,682 879,663 805,095 783,980 797,953 7.76%
PBT 106,892 106,260 92,072 84,113 77,251 65,103 57,003 11.04%
Tax -25,635 -27,405 -25,965 -24,366 -23,072 -17,849 -12,873 12.15%
NP 81,257 78,855 66,107 59,747 54,179 47,254 44,130 10.70%
-
NP to SH 74,282 72,872 66,107 59,747 54,179 47,254 44,130 9.06%
-
Tax Rate 23.98% 25.79% 28.20% 28.97% 29.87% 27.42% 22.58% -
Total Cost 1,169,102 923,493 906,575 819,916 750,916 736,726 753,823 7.58%
-
Net Worth 1,121,372 1,085,935 1,057,712 1,020,677 1,005,163 948,632 698,259 8.21%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 42,855 41,151 35,733 28,450 35,644 17,764 - -
Div Payout % 57.69% 56.47% 54.05% 47.62% 65.79% 37.59% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,121,372 1,085,935 1,057,712 1,020,677 1,005,163 948,632 698,259 8.21%
NOSH 357,125 357,215 357,335 355,636 356,440 355,293 279,303 4.17%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.50% 7.87% 6.80% 6.79% 6.73% 6.03% 5.53% -
ROE 6.62% 6.71% 6.25% 5.85% 5.39% 4.98% 6.32% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 350.12 280.60 272.20 247.35 225.87 220.66 285.69 3.44%
EPS 20.80 20.40 18.50 16.80 15.20 13.30 15.80 4.68%
DPS 12.00 11.52 10.00 8.00 10.00 5.00 0.00 -
NAPS 3.14 3.04 2.96 2.87 2.82 2.67 2.50 3.87%
Adjusted Per Share Value based on latest NOSH - 358,671
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 340.90 273.28 265.20 239.83 219.50 213.75 217.56 7.76%
EPS 20.25 19.87 18.02 16.29 14.77 12.88 12.03 9.06%
DPS 11.68 11.22 9.74 7.76 9.72 4.84 0.00 -
NAPS 3.0574 2.9607 2.8838 2.7828 2.7405 2.5864 1.9038 8.21%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 7.35 6.00 5.15 4.20 3.14 3.52 2.88 -
P/RPS 2.10 2.14 1.89 1.70 1.39 1.60 1.01 12.96%
P/EPS 35.34 29.41 27.84 25.00 20.66 26.47 18.23 11.65%
EY 2.83 3.40 3.59 4.00 4.84 3.78 5.49 -10.45%
DY 1.63 1.92 1.94 1.90 3.18 1.42 0.00 -
P/NAPS 2.34 1.97 1.74 1.46 1.11 1.32 1.15 12.56%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 03/05/07 13/06/06 05/05/05 11/05/04 08/05/03 08/05/02 24/05/01 -
Price 7.35 5.85 5.30 4.06 3.20 3.50 2.96 -
P/RPS 2.10 2.08 1.95 1.64 1.42 1.59 1.04 12.41%
P/EPS 35.34 28.68 28.65 24.17 21.05 26.32 18.73 11.15%
EY 2.83 3.49 3.49 4.14 4.75 3.80 5.34 -10.03%
DY 1.63 1.97 1.89 1.97 3.13 1.43 0.00 -
P/NAPS 2.34 1.92 1.79 1.41 1.13 1.31 1.18 12.08%

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