[F&N] YoY TTM Result on 31-Mar-2001 [#2]

Stock
[F&N] FRASER & NEAVE HOLDINGS BHD
Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
31-Mar-2001 [#2]
Profit Trend
QoQ- 7.66%
YoY- 1083.2%
Quarter Report
Latest QR
Upcoming QR
F&N's Result
F&N's Financial Summary
View:
Show?
TTM Result
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,685,684 1,543,105 1,527,280 1,517,540 1,214,396 8.53%
PBT 149,406 134,459 111,662 99,022 -7,299 -
Tax -59,888 -39,820 -33,401 -21,674 30,487 -
NP 89,518 94,639 78,261 77,348 23,188 40.13%
-
NP to SH 89,518 94,639 78,261 77,348 -7,867 -
-
Tax Rate 40.08% 29.61% 29.91% 21.89% - -
Total Cost 1,596,166 1,448,466 1,449,019 1,440,192 1,191,208 7.58%
-
Net Worth 1,029,385 999,804 950,945 755,477 318,394 34.06%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 65,527 53,120 17,807 30,422 5,221 88.13%
Div Payout % 73.20% 56.13% 22.75% 39.33% 0.00% -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,029,385 999,804 950,945 755,477 318,394 34.06%
NOSH 358,671 354,540 356,159 302,191 174,941 19.64%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.31% 6.13% 5.12% 5.10% 1.91% -
ROE 8.70% 9.47% 8.23% 10.24% -2.47% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 469.98 435.24 428.82 502.18 694.17 -9.28%
EPS 24.96 26.69 21.97 25.60 -4.50 -
DPS 18.27 15.00 5.00 10.07 3.00 57.04%
NAPS 2.87 2.82 2.67 2.50 1.82 12.05%
Adjusted Per Share Value based on latest NOSH - 302,191
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 460.14 421.22 416.90 414.24 331.49 8.53%
EPS 24.44 25.83 21.36 21.11 -2.15 -
DPS 17.89 14.50 4.86 8.30 1.43 87.98%
NAPS 2.8099 2.7292 2.5958 2.0622 0.8691 34.06%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.20 3.14 3.52 2.88 3.42 -
P/RPS 0.89 0.72 0.82 0.57 0.49 16.07%
P/EPS 16.83 11.76 16.02 11.25 -76.05 -
EY 5.94 8.50 6.24 8.89 -1.31 -
DY 4.35 4.78 1.42 3.50 0.88 49.06%
P/NAPS 1.46 1.11 1.32 1.15 1.88 -6.12%
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 11/05/04 08/05/03 08/05/02 24/05/01 - -
Price 4.06 3.20 3.50 2.96 0.00 -
P/RPS 0.86 0.74 0.82 0.59 0.00 -
P/EPS 16.27 11.99 15.93 11.56 0.00 -
EY 6.15 8.34 6.28 8.65 0.00 -
DY 4.50 4.69 1.43 3.40 0.00 -
P/NAPS 1.41 1.13 1.31 1.18 0.00 -

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