[F&N] YoY TTM Result on 31-Dec-2013 [#1]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
10-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 4.6%
YoY- -6.11%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 4,162,555 4,077,215 3,907,366 3,601,775 3,335,818 3,630,703 3,783,144 1.60%
PBT 415,103 424,426 310,583 327,787 242,776 381,152 428,379 -0.52%
Tax -54,120 -62,627 -49,997 -56,394 46,290 -63,360 294,081 -
NP 360,983 361,799 260,586 271,393 289,066 317,792 722,460 -10.91%
-
NP to SH 360,988 361,801 260,598 271,429 289,106 317,792 724,638 -10.95%
-
Tax Rate 13.04% 14.76% 16.10% 17.20% -19.07% 16.62% -68.65% -
Total Cost 3,801,572 3,715,416 3,646,780 3,330,382 3,046,752 3,312,911 3,060,684 3.67%
-
Net Worth 2,140,871 1,976,810 1,786,820 1,702,777 1,622,474 1,594,265 142,778,660 -50.31%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 210,621 130,719 201,269 218,164 209,188 348,136 586,388 -15.67%
Div Payout % 58.35% 36.13% 77.23% 80.38% 72.36% 109.55% 80.92% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,140,871 1,976,810 1,786,820 1,702,777 1,622,474 1,594,265 142,778,660 -50.31%
NOSH 366,778 366,778 366,151 363,841 363,783 359,879 35,694,665 -53.34%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.67% 8.87% 6.67% 7.53% 8.67% 8.75% 19.10% -
ROE 16.86% 18.30% 14.58% 15.94% 17.82% 19.93% 0.51% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,137.43 1,113.76 1,067.14 989.93 916.98 1,008.87 10.60 117.83%
EPS 98.64 98.83 71.17 74.60 79.47 88.31 2.03 90.91%
DPS 57.50 35.72 55.00 60.00 58.00 97.00 1.64 80.81%
NAPS 5.85 5.40 4.88 4.68 4.46 4.43 4.00 6.53%
Adjusted Per Share Value based on latest NOSH - 363,841
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,134.90 1,111.63 1,065.32 982.00 909.49 989.89 1,031.45 1.60%
EPS 98.42 98.64 71.05 74.00 78.82 86.64 197.57 -10.95%
DPS 57.42 35.64 54.87 59.48 57.03 94.92 159.88 -15.67%
NAPS 5.837 5.3897 4.8717 4.6425 4.4236 4.3467 389.2776 -50.31%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 23.48 18.50 17.44 18.50 18.02 18.20 15.00 -
P/RPS 2.06 1.66 1.63 1.87 1.97 1.80 141.53 -50.55%
P/EPS 23.80 18.72 24.50 24.80 22.67 20.61 738.88 -43.56%
EY 4.20 5.34 4.08 4.03 4.41 4.85 0.14 76.18%
DY 2.45 1.93 3.15 3.24 3.22 5.33 0.11 67.65%
P/NAPS 4.01 3.43 3.57 3.95 4.04 4.11 3.75 1.12%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 07/02/17 02/02/16 10/02/15 10/02/14 05/02/13 03/02/12 07/02/11 -
Price 23.66 18.28 19.08 18.30 17.92 17.60 14.98 -
P/RPS 2.08 1.64 1.79 1.85 1.95 1.74 141.34 -50.46%
P/EPS 23.99 18.50 26.81 24.53 22.55 19.93 737.89 -43.47%
EY 4.17 5.41 3.73 4.08 4.43 5.02 0.14 75.97%
DY 2.43 1.95 2.88 3.28 3.24 5.51 0.11 67.42%
P/NAPS 4.04 3.39 3.91 3.91 4.02 3.97 3.75 1.24%

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