[F&N] YoY TTM Result on 30-Jun-2007 [#3]

Stock

[F&N] FRASER & NEAVE HOLDINGS BHD

Announcement Date

02-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Sep-2007

Quarter

30-Jun-2007 [#3]

Profit Trend

QoQ- 3.87%

YoY- 10.21%

Quarter Report

F&N's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	3,443,964	3,634,203	3,491,005	2,556,068	1,934,992	1,889,340	1,714,448	12.32%
YoY %	-5.23%	4.10%	36.58%	32.10%	2.42%	10.20%	-	-
Horiz. %	200.88%	211.98%	203.62%	149.09%	112.86%	110.20%	100.00%	-
PBT	348,508	276,693	254,191	207,785	190,745	172,035	150,310	15.03%
YoY %	25.95%	8.85%	22.33%	8.93%	10.88%	14.45%	-	-
Horiz. %	231.86%	184.08%	169.11%	138.24%	126.90%	114.45%	100.00%	-
Tax	-50,859	-63,142	-62,550	-45,571	-45,300	-44,484	-39,847	4.14%
YoY %	19.45%	-0.95%	-37.26%	-0.60%	-1.83%	-11.64%	-	-
Horiz. %	127.64%	158.46%	156.98%	114.36%	113.68%	111.64%	100.00%	-
NP	297,649	213,551	191,641	162,214	145,445	127,551	110,463	17.95%
YoY %	39.38%	11.43%	18.14%	11.53%	14.03%	15.47%	-	-
Horiz. %	269.46%	193.32%	173.49%	146.85%	131.67%	115.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	294,058	198,090	177,710	149,813	135,932	126,502	110,463	17.71%
YoY %	48.45%	11.47%	18.62%	10.21%	7.45%	14.52%	-	-
Horiz. %	266.20%	179.33%	160.88%	135.62%	123.06%	114.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.59%	22.82%	24.61%	21.93%	23.75%	25.86%	26.51%	-
YoY %	-36.06%	-7.27%	12.22%	-7.66%	-8.16%	-2.45%	-	-
Horiz. %	55.04%	86.08%	92.83%	82.72%	89.59%	97.55%	100.00%	-
Total Cost	3,146,315	3,420,652	3,299,364	2,393,854	1,789,547	1,761,789	1,603,985	11.87%
YoY %	-8.02%	3.68%	37.83%	33.77%	1.58%	9.84%	-	-
Horiz. %	196.16%	213.26%	205.70%	149.24%	111.57%	109.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,336,155	1,228,636	1,128,945	1,095,886	1,071,364	1,044,218	1,023,029	4.54%
YoY %	8.75%	8.83%	3.02%	2.29%	2.60%	2.07%	-	-
Horiz. %	130.61%	120.10%	110.35%	107.12%	104.72%	102.07%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	162,433	125,051	141,958	118,341	112,308	35,942	92,965	9.74%
YoY %	29.89%	-11.91%	19.96%	5.37%	212.47%	-61.34%	-	-
Horiz. %	174.72%	134.51%	152.70%	127.30%	120.81%	38.66%	100.00%	-
Div Payout %	55.24%	63.13%	79.88%	78.99%	82.62%	28.41%	84.16%	-
YoY %	-12.50%	-20.97%	1.13%	-4.39%	190.81%	-66.24%	-	-
Horiz. %	65.64%	75.01%	94.91%	93.86%	98.17%	33.76%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	1,336,155	1,228,636	1,128,945	1,095,886	1,071,364	1,044,218	1,023,029	4.54%
YoY %	8.75%	8.83%	3.02%	2.29%	2.60%	2.07%	-	-
Horiz. %	130.61%	120.10%	110.35%	107.12%	104.72%	102.07%	100.00%	-
NOSH	355,360	356,126	357,261	354,655	355,935	355,176	357,702	-0.10%
YoY %	-0.22%	-0.32%	0.73%	-0.36%	0.21%	-0.71%	-	-
Horiz. %	99.35%	99.56%	99.88%	99.15%	99.51%	99.29%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	8.64%	5.88%	5.49%	6.35%	7.52%	6.75%	6.44%	-
YoY %	46.94%	7.10%	-13.54%	-15.56%	11.41%	4.81%	-	-
Horiz. %	134.16%	91.30%	85.25%	98.60%	116.77%	104.81%	100.00%	-
ROE	22.01%	16.12%	15.74%	13.67%	12.69%	12.11%	10.80%	-
YoY %	36.54%	2.41%	15.14%	7.72%	4.79%	12.13%	-	-
Horiz. %	203.80%	149.26%	145.74%	126.57%	117.50%	112.13%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	969.15	1,020.48	977.16	720.72	543.64	531.94	479.29	12.44%
YoY %	-5.03%	4.43%	35.58%	32.57%	2.20%	10.98%	-	-
Horiz. %	202.21%	212.91%	203.88%	150.37%	113.43%	110.98%	100.00%	-
EPS	82.75	55.62	49.74	42.24	38.19	35.62	30.88	17.84%
YoY %	48.78%	11.82%	17.76%	10.60%	7.22%	15.35%	-	-
Horiz. %	267.97%	180.12%	161.08%	136.79%	123.67%	115.35%	100.00%	-
DPS	45.50	35.25	39.78	33.17	31.68	10.08	26.00	9.77%
YoY %	29.08%	-11.39%	19.93%	4.70%	214.29%	-61.23%	-	-
Horiz. %	175.00%	135.58%	153.00%	127.58%	121.85%	38.77%	100.00%	-
NAPS	3.76	3.45	3.16	3.09	3.01	2.94	2.86	4.66%
YoY %	8.99%	9.18%	2.27%	2.66%	2.38%	2.80%	-	-
Horiz. %	131.47%	120.63%	110.49%	108.04%	105.24%	102.80%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 354,655
RPS	940.10	992.03	952.94	697.73	528.19	515.73	467.99	12.32%
YoY %	-5.23%	4.10%	36.58%	32.10%	2.42%	10.20%	-	-
Horiz. %	200.88%	211.98%	203.62%	149.09%	112.86%	110.20%	100.00%	-
EPS	80.27	54.07	48.51	40.89	37.11	34.53	30.15	17.71%
YoY %	48.46%	11.46%	18.64%	10.19%	7.47%	14.53%	-	-
Horiz. %	266.24%	179.34%	160.90%	135.62%	123.08%	114.53%	100.00%	-
DPS	44.34	34.14	38.75	32.30	30.66	9.81	25.38	9.74%
YoY %	29.88%	-11.90%	19.97%	5.35%	212.54%	-61.35%	-	-
Horiz. %	174.70%	134.52%	152.68%	127.27%	120.80%	38.65%	100.00%	-
NAPS	3.6473	3.3538	3.0817	2.9914	2.9245	2.8504	2.7926	4.54%
YoY %	8.75%	8.83%	3.02%	2.29%	2.60%	2.07%	-	-
Horiz. %	130.61%	120.10%	110.35%	107.12%	104.72%	102.07%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	12.56	9.55	9.00	7.35	6.10	5.10	4.18	-
P/RPS	1.30	0.94	0.92	1.02	1.12	0.96	0.87	6.91%
YoY %	38.30%	2.17%	-9.80%	-8.93%	16.67%	10.34%	-	-
Horiz. %	149.43%	108.05%	105.75%	117.24%	128.74%	110.34%	100.00%	-
P/EPS	15.18	17.17	18.09	17.40	15.97	14.32	13.54	1.92%
YoY %	-11.59%	-5.09%	3.97%	8.95%	11.52%	5.76%	-	-
Horiz. %	112.11%	126.81%	133.60%	128.51%	117.95%	105.76%	100.00%	-
EY	6.59	5.82	5.53	5.75	6.26	6.98	7.39	-1.89%
YoY %	13.23%	5.24%	-3.83%	-8.15%	-10.32%	-5.55%	-	-
Horiz. %	89.17%	78.76%	74.83%	77.81%	84.71%	94.45%	100.00%	-
DY	3.62	3.69	4.42	4.51	5.19	1.98	6.22	-8.62%
YoY %	-1.90%	-16.52%	-2.00%	-13.10%	162.12%	-68.17%	-	-
Horiz. %	58.20%	59.32%	71.06%	72.51%	83.44%	31.83%	100.00%	-
P/NAPS	3.34	2.77	2.85	2.38	2.03	1.73	1.46	14.78%
YoY %	20.58%	-2.81%	19.75%	17.24%	17.34%	18.49%	-	-
Horiz. %	228.77%	189.73%	195.21%	163.01%	139.04%	118.49%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	05/08/10	06/08/09	07/08/08	02/08/07	03/08/06	10/08/05	10/08/04	-
Price	14.28	9.80	9.00	7.30	6.10	5.50	4.16	-
P/RPS	1.47	0.96	0.92	1.01	1.12	1.03	0.87	9.13%
YoY %	53.12%	4.35%	-8.91%	-9.82%	8.74%	18.39%	-	-
Horiz. %	168.97%	110.34%	105.75%	116.09%	128.74%	118.39%	100.00%	-
P/EPS	17.26	17.62	18.09	17.28	15.97	15.44	13.47	4.21%
YoY %	-2.04%	-2.60%	4.69%	8.20%	3.43%	14.63%	-	-
Horiz. %	128.14%	130.81%	134.30%	128.29%	118.56%	114.63%	100.00%	-
EY	5.79	5.68	5.53	5.79	6.26	6.48	7.42	-4.04%
YoY %	1.94%	2.71%	-4.49%	-7.51%	-3.40%	-12.67%	-	-
Horiz. %	78.03%	76.55%	74.53%	78.03%	84.37%	87.33%	100.00%	-
DY	3.19	3.60	4.42	4.54	5.19	1.83	6.25	-10.59%
YoY %	-11.39%	-18.55%	-2.64%	-12.52%	183.61%	-70.72%	-	-
Horiz. %	51.04%	57.60%	70.72%	72.64%	83.04%	29.28%	100.00%	-
P/NAPS	3.80	2.84	2.85	2.36	2.03	1.87	1.45	17.40%
YoY %	33.80%	-0.35%	20.76%	16.26%	8.56%	28.97%	-	-
Horiz. %	262.07%	195.86%	196.55%	162.76%	140.00%	128.97%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos