[F&N] YoY Quarter Result on 30-Jun-2013 [#3]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
06-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 25.79%
YoY- 32.35%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,095,805 1,076,216 971,131 891,212 896,696 882,475 892,772 3.47%
PBT 111,777 98,303 71,212 89,142 54,496 91,997 90,227 3.63%
Tax -18,226 -15,378 -10,836 -20,822 -2,869 -14,146 -22,695 -3.58%
NP 93,551 82,925 60,376 68,320 51,627 77,851 67,532 5.57%
-
NP to SH 93,551 82,925 60,377 68,329 51,628 77,851 70,006 4.94%
-
Tax Rate 16.31% 15.64% 15.22% 23.36% 5.26% 15.38% 25.15% -
Total Cost 1,002,254 993,291 910,755 822,892 845,069 804,624 825,240 3.28%
-
Net Worth 1,918,712 1,768,092 1,617,371 1,543,087 1,462,191 1,470,917 1,336,155 6.21%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,918,712 1,768,092 1,617,371 1,543,087 1,462,191 1,470,917 1,336,155 6.21%
NOSH 366,778 365,308 365,921 363,079 361,034 358,760 355,360 0.52%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.54% 7.71% 6.22% 7.67% 5.76% 8.82% 7.56% -
ROE 4.88% 4.69% 3.73% 4.43% 3.53% 5.29% 5.24% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 298.69 294.60 265.39 245.46 248.37 245.98 251.23 2.92%
EPS 25.50 22.70 16.50 18.80 14.30 21.70 19.70 4.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.23 4.84 4.42 4.25 4.05 4.10 3.76 5.64%
Adjusted Per Share Value based on latest NOSH - 363,079
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 298.76 293.42 264.77 242.98 244.48 240.60 243.41 3.47%
EPS 25.51 22.61 16.46 18.63 14.08 21.23 19.09 4.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2313 4.8206 4.4097 4.2071 3.9866 4.0104 3.6429 6.21%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 25.12 17.80 18.30 18.32 18.06 19.40 12.56 -
P/RPS 8.31 6.04 6.90 7.46 7.27 7.89 5.00 8.82%
P/EPS 98.51 78.41 110.91 97.35 126.29 89.40 63.76 7.51%
EY 1.02 1.28 0.90 1.03 0.79 1.12 1.57 -6.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.80 3.68 4.14 4.31 4.46 4.73 3.34 6.22%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 02/08/16 04/08/15 06/08/14 06/08/13 07/08/12 05/08/11 05/08/10 -
Price 26.34 18.40 17.80 18.46 20.34 18.90 14.28 -
P/RPS 8.72 6.25 6.71 7.52 8.19 7.68 5.68 7.39%
P/EPS 103.29 81.06 107.88 98.09 142.24 87.10 72.49 6.07%
EY 0.97 1.23 0.93 1.02 0.70 1.15 1.38 -5.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.04 3.80 4.03 4.34 5.02 4.61 3.80 4.81%

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