[F&N] YoY Quarter Result on 30-Jun-2022 [#3]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
03-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
30-Jun-2022 [#3]
Profit Trend
QoQ- 3.87%
YoY- 1.4%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,304,124 1,331,855 1,118,249 1,059,642 918,072 1,066,336 1,029,747 4.01%
PBT 170,632 120,737 114,410 119,191 119,998 155,488 107,037 8.07%
Tax -46,888 -17,492 -16,943 -23,049 -26,152 -40,552 -2,552 62.36%
NP 123,744 103,245 97,467 96,142 93,846 114,936 104,485 2.85%
-
NP to SH 121,629 99,367 97,500 96,156 93,853 114,944 104,495 2.56%
-
Tax Rate 27.48% 14.49% 14.81% 19.34% 21.79% 26.08% 2.38% -
Total Cost 1,180,380 1,228,610 1,020,782 963,500 824,226 951,400 925,262 4.13%
-
Net Worth 3,501,512 3,217,834 2,896,108 2,796,700 2,646,577 2,460,302 2,205,926 7.99%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 3,501,512 3,217,834 2,896,108 2,796,700 2,646,577 2,460,302 2,205,926 7.99%
NOSH 366,778 366,778 366,778 366,778 366,778 366,778 366,778 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.49% 7.75% 8.72% 9.07% 10.22% 10.78% 10.15% -
ROE 3.47% 3.09% 3.37% 3.44% 3.55% 4.67% 4.74% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 356.06 363.40 305.04 289.09 250.45 290.82 281.02 4.01%
EPS 33.20 27.10 26.60 26.20 25.60 31.30 28.50 2.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.56 8.78 7.90 7.63 7.22 6.71 6.02 8.00%
Adjusted Per Share Value based on latest NOSH - 366,778
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 355.56 363.12 304.88 288.91 250.31 290.73 280.75 4.01%
EPS 33.16 27.09 26.58 26.22 25.59 31.34 28.49 2.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.5467 8.7732 7.8961 7.625 7.2157 6.7079 6.0143 7.99%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 31.78 25.22 21.20 26.40 32.48 34.56 39.02 -
P/RPS 8.93 6.94 6.95 9.13 12.97 11.88 13.89 -7.09%
P/EPS 95.70 93.02 79.71 100.63 126.86 110.24 136.83 -5.77%
EY 1.04 1.08 1.25 0.99 0.79 0.91 0.73 6.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.32 2.87 2.68 3.46 4.50 5.15 6.48 -10.53%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 01/08/24 03/08/23 03/08/22 04/08/21 04/08/20 06/08/19 02/08/18 -
Price 30.42 24.92 21.94 24.44 30.52 33.90 37.40 -
P/RPS 8.54 6.86 7.19 8.45 12.19 11.66 13.31 -7.12%
P/EPS 91.61 91.91 82.49 93.16 119.20 108.14 131.15 -5.79%
EY 1.09 1.09 1.21 1.07 0.84 0.92 0.76 6.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 2.84 2.78 3.20 4.23 5.05 6.21 -10.54%

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