[F&N] YoY Quarter Result on 30-Sep-2003 [#4]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
10-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- 338.84%
YoY- 46.01%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 489,778 481,140 435,374 421,768 358,539 369,866 365,534 4.99%
PBT 52,456 49,015 37,299 30,543 25,718 21,243 21,745 15.80%
Tax -7,364 -12,060 -7,094 -6,297 -9,112 -7,578 -3,410 13.68%
NP 45,092 36,955 30,205 24,246 16,606 13,665 18,335 16.17%
-
NP to SH 42,548 35,653 30,205 24,246 16,606 13,665 18,335 15.05%
-
Tax Rate 14.04% 24.60% 19.02% 20.62% 35.43% 35.67% 15.68% -
Total Cost 444,686 444,185 405,169 397,522 341,933 356,201 347,199 4.20%
-
Net Worth 1,119,119 1,083,851 1,048,291 998,364 964,561 931,377 555,288 12.38%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 75,692 71,876 - 35,655 17,665 17,980 18,334 26.64%
Div Payout % 177.90% 201.60% - 147.06% 106.38% 131.58% 100.00% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,119,119 1,083,851 1,048,291 998,364 964,561 931,377 555,288 12.38%
NOSH 357,546 356,530 355,352 356,558 353,319 359,605 261,928 5.32%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.21% 7.68% 6.94% 5.75% 4.63% 3.69% 5.02% -
ROE 3.80% 3.29% 2.88% 2.43% 1.72% 1.47% 3.30% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 136.98 134.95 122.52 118.29 101.48 102.85 139.55 -0.30%
EPS 11.90 10.00 8.50 6.80 4.70 3.80 7.00 9.24%
DPS 21.17 20.16 0.00 10.00 5.00 5.00 7.00 20.24%
NAPS 3.13 3.04 2.95 2.80 2.73 2.59 2.12 6.70%
Adjusted Per Share Value based on latest NOSH - 356,558
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 133.69 131.34 118.84 115.13 97.87 100.96 99.78 4.99%
EPS 11.61 9.73 8.25 6.62 4.53 3.73 5.00 15.06%
DPS 20.66 19.62 0.00 9.73 4.82 4.91 5.00 26.66%
NAPS 3.0549 2.9586 2.8615 2.7252 2.633 2.5424 1.5158 12.38%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 6.20 5.55 4.16 3.48 3.50 3.32 3.20 -
P/RPS 4.53 4.11 3.40 2.94 3.45 3.23 2.29 12.03%
P/EPS 52.10 55.50 48.94 51.18 74.47 87.37 45.71 2.20%
EY 1.92 1.80 2.04 1.95 1.34 1.14 2.19 -2.16%
DY 3.41 3.63 0.00 2.87 1.43 1.51 2.19 7.65%
P/NAPS 1.98 1.83 1.41 1.24 1.28 1.28 1.51 4.61%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 07/11/06 08/11/05 08/11/04 10/11/03 08/11/02 07/11/01 27/11/00 -
Price 6.50 5.65 4.48 3.66 3.50 3.64 3.02 -
P/RPS 4.75 4.19 3.66 3.09 3.45 3.54 2.16 14.02%
P/EPS 54.62 56.50 52.71 53.82 74.47 95.79 43.14 4.00%
EY 1.83 1.77 1.90 1.86 1.34 1.04 2.32 -3.87%
DY 3.26 3.57 0.00 2.73 1.43 1.37 2.32 5.83%
P/NAPS 2.08 1.86 1.52 1.31 1.28 1.41 1.42 6.56%

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