[F&N] YoY Quarter Result on 31-Mar-2007 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
03-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- -6.49%
YoY- 5.44%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 872,095 938,537 907,684 717,297 469,437 494,443 427,339 12.61%
PBT 100,003 76,649 67,456 51,826 50,438 43,785 38,998 16.98%
Tax -14,475 -18,036 -14,878 -12,343 -13,545 -12,763 -11,739 3.55%
NP 85,528 58,613 52,578 39,483 36,893 31,022 27,259 20.98%
-
NP to SH 85,232 53,281 47,914 35,896 34,044 31,022 27,259 20.91%
-
Tax Rate 14.47% 23.53% 22.06% 23.82% 26.85% 29.15% 30.10% -
Total Cost 786,567 879,924 855,106 677,814 432,544 463,421 400,080 11.92%
-
Net Worth 1,337,322 1,211,254 1,154,941 1,115,974 1,066,945 1,055,461 1,029,385 4.45%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 58,842 45,288 62,860 42,648 40,431 35,657 28,693 12.70%
Div Payout % 69.04% 85.00% 131.19% 118.81% 118.76% 114.94% 105.26% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,337,322 1,211,254 1,154,941 1,115,974 1,066,945 1,055,461 1,029,385 4.45%
NOSH 356,619 355,206 357,567 355,405 350,969 356,574 358,671 -0.09%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.81% 6.25% 5.79% 5.50% 7.86% 6.27% 6.38% -
ROE 6.37% 4.40% 4.15% 3.22% 3.19% 2.94% 2.65% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 244.55 264.22 253.85 201.82 133.75 138.66 119.15 12.72%
EPS 23.90 15.00 13.40 10.10 9.70 8.70 7.60 21.02%
DPS 16.50 12.75 17.58 12.00 11.52 10.00 8.00 12.81%
NAPS 3.75 3.41 3.23 3.14 3.04 2.96 2.87 4.55%
Adjusted Per Share Value based on latest NOSH - 355,405
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 238.06 256.19 247.77 195.80 128.14 134.97 116.65 12.61%
EPS 23.27 14.54 13.08 9.80 9.29 8.47 7.44 20.92%
DPS 16.06 12.36 17.16 11.64 11.04 9.73 7.83 12.71%
NAPS 3.6505 3.3064 3.1526 3.0463 2.9124 2.8811 2.8099 4.45%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 10.58 8.25 7.85 7.35 6.00 5.15 4.20 -
P/RPS 4.33 3.12 3.09 3.64 4.49 3.71 3.53 3.46%
P/EPS 44.27 55.00 58.58 72.77 61.86 59.20 55.26 -3.62%
EY 2.26 1.82 1.71 1.37 1.62 1.69 1.81 3.76%
DY 1.56 1.55 2.24 1.63 1.92 1.94 1.90 -3.23%
P/NAPS 2.82 2.42 2.43 2.34 1.97 1.74 1.46 11.59%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 06/05/10 04/05/09 07/05/08 03/05/07 13/06/06 05/05/05 11/05/04 -
Price 10.72 8.75 8.45 7.35 5.85 5.30 4.06 -
P/RPS 4.38 3.31 3.33 3.64 4.37 3.82 3.41 4.25%
P/EPS 44.85 58.33 63.06 72.77 60.31 60.92 53.42 -2.87%
EY 2.23 1.71 1.59 1.37 1.66 1.64 1.87 2.97%
DY 1.54 1.46 2.08 1.63 1.97 1.89 1.97 -4.01%
P/NAPS 2.86 2.57 2.62 2.34 1.92 1.79 1.41 12.50%

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