[F&N] YoY Quarter Result on 31-Mar-2020 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
04-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- -20.4%
YoY- -2.16%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,206,623 1,107,689 1,091,849 1,005,596 1,025,444 1,014,542 992,739 3.30%
PBT 119,703 111,985 139,344 134,053 133,959 100,911 116,788 0.41%
Tax -17,739 -18,125 -35,838 -31,888 -29,541 -8,355 -9,715 10.55%
NP 101,964 93,860 103,506 102,165 104,418 92,556 107,073 -0.81%
-
NP to SH 101,177 93,867 103,512 102,173 104,427 92,565 107,079 -0.94%
-
Tax Rate 14.82% 16.19% 25.72% 23.79% 22.05% 8.28% 8.32% -
Total Cost 1,104,659 1,013,829 988,343 903,431 921,026 921,986 885,666 3.74%
-
Net Worth 3,198,497 2,890,147 2,818,669 2,622,898 2,422,021 2,203,753 2,154,561 6.80%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 98,922 99,027 98,964 99,046 99,082 98,839 98,933 -0.00%
Div Payout % 97.77% 105.50% 95.61% 96.94% 94.88% 106.78% 92.39% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 3,198,497 2,890,147 2,818,669 2,622,898 2,422,021 2,203,753 2,154,561 6.80%
NOSH 366,778 366,778 366,778 366,778 366,778 366,778 366,778 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 8.45% 8.47% 9.48% 10.16% 10.18% 9.12% 10.79% -
ROE 3.16% 3.25% 3.67% 3.90% 4.31% 4.20% 4.97% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 329.34 302.01 297.88 274.12 279.43 277.14 270.93 3.30%
EPS 27.60 25.60 28.20 27.90 28.50 25.30 29.20 -0.93%
DPS 27.00 27.00 27.00 27.00 27.00 27.00 27.00 0.00%
NAPS 8.73 7.88 7.69 7.15 6.60 6.02 5.88 6.80%
Adjusted Per Share Value based on latest NOSH - 366,778
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 328.98 302.00 297.69 274.17 279.58 276.61 270.66 3.30%
EPS 27.59 25.59 28.22 27.86 28.47 25.24 29.19 -0.93%
DPS 26.97 27.00 26.98 27.00 27.01 26.95 26.97 0.00%
NAPS 8.7205 7.8798 7.6849 7.1512 6.6035 6.0084 5.8743 6.80%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 26.00 21.00 30.00 31.02 34.84 33.38 24.68 -
P/RPS 7.89 6.95 10.07 11.32 12.47 12.04 9.11 -2.36%
P/EPS 94.15 82.05 106.23 111.37 122.43 132.01 84.45 1.82%
EY 1.06 1.22 0.94 0.90 0.82 0.76 1.18 -1.77%
DY 1.04 1.29 0.90 0.87 0.77 0.81 1.09 -0.77%
P/NAPS 2.98 2.66 3.90 4.34 5.28 5.54 4.20 -5.55%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 03/05/23 27/04/22 04/05/21 04/05/20 29/04/19 03/05/18 03/05/17 -
Price 27.44 23.00 29.92 32.10 34.72 35.64 24.88 -
P/RPS 8.33 7.62 10.04 11.71 12.43 12.86 9.18 -1.60%
P/EPS 99.37 89.87 105.95 115.25 122.01 140.95 85.14 2.60%
EY 1.01 1.11 0.94 0.87 0.82 0.71 1.17 -2.42%
DY 0.98 1.17 0.90 0.84 0.78 0.76 1.09 -1.75%
P/NAPS 3.14 2.92 3.89 4.49 5.26 5.92 4.23 -4.84%

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