[F&N] YoY TTM Result on 30-Sep-2017 [#4]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
07-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Sep-2017 [#4]
Profit Trend
QoQ- -8.47%
YoY- -16.09%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 3,988,507 4,077,138 4,109,859 4,101,374 4,124,773 4,060,239 3,818,802 0.72%
PBT 522,911 533,046 422,729 353,713 442,937 333,829 315,469 8.77%
Tax -112,787 -122,822 -37,633 -30,366 -57,567 -53,757 -56,061 12.34%
NP 410,124 410,224 385,096 323,347 385,370 280,072 259,408 7.92%
-
NP to SH 410,384 410,260 385,133 323,377 385,372 280,074 259,429 7.93%
-
Tax Rate 21.57% 23.04% 8.90% 8.58% 13.00% 16.10% 17.77% -
Total Cost 3,578,383 3,666,914 3,724,763 3,778,027 3,739,403 3,780,167 3,559,394 0.08%
-
Net Worth 2,690,337 2,529,043 2,312,047 2,130,818 1,987,168 1,873,721 1,690,240 8.04%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 220,001 220,036 210,594 210,600 210,621 130,719 201,269 1.49%
Div Payout % 53.61% 53.63% 54.68% 65.13% 54.65% 46.67% 77.58% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 2,690,337 2,529,043 2,312,047 2,130,818 1,987,168 1,873,721 1,690,240 8.04%
NOSH 366,778 366,778 366,778 366,778 366,778 365,961 365,852 0.04%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.28% 10.06% 9.37% 7.88% 9.34% 6.90% 6.79% -
ROE 15.25% 16.22% 16.66% 15.18% 19.39% 14.95% 15.35% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1,088.18 1,112.37 1,121.66 1,120.23 1,127.11 1,109.47 1,043.81 0.69%
EPS 111.96 111.93 105.11 88.33 105.30 76.53 70.91 7.90%
DPS 60.00 60.00 57.50 57.50 57.50 35.72 55.00 1.45%
NAPS 7.34 6.90 6.31 5.82 5.43 5.12 4.62 8.01%
Adjusted Per Share Value based on latest NOSH - 366,778
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1,087.44 1,111.61 1,120.53 1,118.22 1,124.60 1,107.00 1,041.17 0.72%
EPS 111.89 111.85 105.00 88.17 105.07 76.36 70.73 7.93%
DPS 59.98 59.99 57.42 57.42 57.42 35.64 54.87 1.49%
NAPS 7.335 6.8953 6.3037 5.8096 5.4179 5.1086 4.6083 8.04%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 32.10 34.90 37.72 24.66 24.06 18.30 16.98 -
P/RPS 2.95 3.14 3.36 2.20 2.13 1.65 1.63 10.38%
P/EPS 28.67 31.18 35.89 27.92 22.85 23.91 23.95 3.04%
EY 3.49 3.21 2.79 3.58 4.38 4.18 4.18 -2.95%
DY 1.87 1.72 1.52 2.33 2.39 1.95 3.24 -8.74%
P/NAPS 4.37 5.06 5.98 4.24 4.43 3.57 3.68 2.90%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 03/11/20 05/11/19 08/11/18 07/11/17 03/11/16 03/11/15 06/11/14 -
Price 31.02 35.06 34.78 25.44 24.30 18.00 16.12 -
P/RPS 2.85 3.15 3.10 2.27 2.16 1.62 1.54 10.79%
P/EPS 27.71 31.32 33.09 28.80 23.08 23.52 22.73 3.35%
EY 3.61 3.19 3.02 3.47 4.33 4.25 4.40 -3.24%
DY 1.93 1.71 1.65 2.26 2.37 1.98 3.41 -9.04%
P/NAPS 4.23 5.08 5.51 4.37 4.48 3.52 3.49 3.25%

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