[F&N] YoY TTM Result on 30-Sep-2001 [#4]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
07-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
30-Sep-2001 [#4]
Profit Trend
QoQ- -5.85%
YoY- 33.21%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 1,728,054 1,611,118 1,521,988 1,541,253 1,366,517 1,157,242 -0.42%
PBT 157,066 142,540 122,315 103,562 72,819 -68,297 -
Tax -40,644 -58,594 -34,597 -28,425 -16,413 68,297 -
NP 116,422 83,946 87,718 75,137 56,406 0 -100.00%
-
NP to SH 116,422 83,946 87,718 75,137 56,406 -60,807 -
-
Tax Rate 25.88% 41.11% 28.29% 27.45% 22.54% - -
Total Cost 1,611,632 1,527,172 1,434,270 1,466,116 1,310,111 1,157,242 -0.34%
-
Net Worth 1,048,291 998,364 964,561 931,377 555,288 302,855 -1.29%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 57,309 72,287 35,473 12,087 27,082 5,221 -2.48%
Div Payout % 49.23% 86.11% 40.44% 16.09% 48.01% 0.00% -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 1,048,291 998,364 964,561 931,377 555,288 302,855 -1.29%
NOSH 355,352 356,558 353,319 359,605 261,928 174,054 -0.74%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 6.74% 5.21% 5.76% 4.88% 4.13% 0.00% -
ROE 11.11% 8.41% 9.09% 8.07% 10.16% -20.08% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 486.29 451.85 430.77 428.60 521.71 664.87 0.32%
EPS 32.76 23.54 24.83 20.89 21.53 -34.94 -
DPS 16.00 20.27 10.00 3.36 10.34 3.00 -1.74%
NAPS 2.95 2.80 2.73 2.59 2.12 1.74 -0.55%
Adjusted Per Share Value based on latest NOSH - 359,605
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 471.14 439.26 414.96 420.21 372.57 315.52 -0.42%
EPS 31.74 22.89 23.92 20.49 15.38 -16.58 -
DPS 15.63 19.71 9.67 3.30 7.38 1.42 -2.49%
NAPS 2.8581 2.722 2.6298 2.5393 1.514 0.8257 -1.29%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 4.16 3.48 3.50 3.32 3.20 0.00 -
P/RPS 0.86 0.77 0.81 0.77 0.61 0.00 -100.00%
P/EPS 12.70 14.78 14.10 15.89 14.86 0.00 -100.00%
EY 7.88 6.77 7.09 6.29 6.73 0.00 -100.00%
DY 3.85 5.83 2.86 1.01 3.23 0.00 -100.00%
P/NAPS 1.41 1.24 1.28 1.28 1.51 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 08/11/04 10/11/03 08/11/02 07/11/01 27/11/00 - -
Price 4.48 3.66 3.50 3.64 3.02 0.00 -
P/RPS 0.92 0.81 0.81 0.85 0.58 0.00 -100.00%
P/EPS 13.67 15.55 14.10 17.42 14.02 0.00 -100.00%
EY 7.31 6.43 7.09 5.74 7.13 0.00 -100.00%
DY 3.57 5.54 2.86 0.92 3.42 0.00 -100.00%
P/NAPS 1.52 1.31 1.28 1.41 1.42 0.00 -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
Post a Comment