Company Description
FRASER & NEAVE HOLDINGS BERHAD and its subsidiaries are engaged in the manufacturing and selling of glass containers, soft drinks, dairy products, property development activities, and providing management services. The Company operates in five business segments: soft drinks, dairy products, glass containers, property and others. The Company’s subsidiaries include Malaya Glass Products Sdn Bhd, which is engaged in the manufacturing and selling of glass containers; Fraser & Neave (Malaya) Sdn Bhd, which is engaged in the management services and property investment holdings; F&NCC Beverages Sdn Bhd, which is engaged in the manufacturing of soft drinks, and F&N Coca-Cola (Malaysia) Sdn Bhd, which is engaged in the distribution of soft drinks. In May 2008, the Company incorporated F&N Capital Sdn Bhd. In June 2008, the Company acquired Tropical League Sdn Bhd. In June 2008, the Company acquired the remaining 5% interest in Borneo Springs Sdn Bhd.
Company Info
Listing Date 1970-08-03
Market Capital (Capital Size) 6,519,247,633 (Very Large)
Par Value RM 1.00
Board Main
Sector Consumer Products
Major Industry Food & Beverages
Sub Industry Property Development
Website http://www.fn.com.my
My Analysis
Forecast P/E now (17.92-0.58)/0.6224 = 27.86 (High)
Target Price 16.49+0.58 = 17.07 (PE 26.5, EPS 0.6224, DPS 0.58)
First Support Price 17.6
Second Support Price 17.0
Risk Rating MODERATE
Research House
Maybank Target Price 20.8 (2012-11-09)
TA Target Price 19.03 (2012-11-12)
CIMB Target Price 18.6 (2012-11-19)
MIDF Target Price 21 (2012-11-20)
AMMB Target Price 19.18 (2013-01-25)
Accounting Ratio
Return on Equity 18.57%
Dividend Yield 3.24%
Operating Profit Margin 7.74%
Net Profit Margin 7.59%
Tax Rate 13.91%
Asset Turnover 1.2568
Net Asset Value Per Share 4.45
Net Tangible Asset per share 4.08
Price/Net Tangible Asset Per Share 4.39
Cash Per Share 0.76
Liquidity Current Ratio 1.2015
Liquidity Quick Ratio 0.8279
Liquidity Cash Ratio 0.2738
Gearing Debt to Equity Ratio 0.6535
Gearing Debt to Asset Ratio 0.3952
Working capital per thousand Ringgit sale 6.0%
Days to sell the inventory 44
Days to collect the receivables 61
Days to pay the payables 70
Technical Analysis
SMA 10 18.022 (Uptrend)
SMA 20 17.941 (Uptrend 8 days)
SMA 50 18.008 (Downtrend)
SMA 100 18.248 (Downtrend)
SMA 200 18.275 (Same)
MACD (26d/12d) 0.035259 ( 0.012768 )
Signal (9) 0.001677 ( 0.008396 )
MACD Histogram 0.033582 (Bullish trend 19 days)
Bolinger Upper Band 18.305
Bolinger Lower Band 17.577
My notes based on 2013 quarter 1 report (number in '000):-
- Higher revenue and pbt mainly contributed by Dairies Thailand’s business recovery, as last year’s performance was affected by floods, higher volume from Indochina (with increased penetration) along with new market expansion in Myanmar, higher exports, favourable raw material prices and increased consumer branding and awareness
- Estimate next 4Q eps after 2013 Q1 result announced = 0.1566*4 = 0.6264, estimate PE on current price 17.92 = 27.86(DPS 0.58)
- Estimate next 4Q eps after 2012 Q4 result announced = 1554537*0.135/363374 = 0.5775(exclude tax income), estimate highest/lowest PE = 32.59/29.65 (DPS 0.58)
- Estimate next 4Q eps after 2012 Q3 result announced = 1462367*0.13/363226 = 0.5234, estimate highest/lowest PE = 38.02/32.9 (DPS 0.47)
- Estimate next 4Q eps after 2012 Q2 result announced = 1478221*0.12/362737 = 0.489, estimate highest/lowest PE = 43.07/33.46 (DPS 0.44)
- Estimate next 4Q eps after 2012 Q1 result announced = 1597694*0.11/362592 = 0.4847, estimate highest/lowest PE = 38.72/33.36 (DPS 0.43)
- Estimate next 4Q eps after 2011 Q4 result announced = 0.2151*4*0.95 = 0.8174, estimate highest/lowest PE = 22.18/19.78 (DPS 0.97)
- Estimate next 4Q eps after 2011 Q3 result announced = (0.3+0.2151)*2*0.7 = 0.7211, estimate highest/lowest PE = 25.64/21.43 (DPS 0.41)
- Estimate next 4Q eps after 2011 Q2 result announced = 0.3*4 = 1.2(exclude RM53 million from sale of property income), estimate highest/lowest PE = 16.02/14.52 (DPS 0.58)
- Estimate next 4Q eps after 2011 Q1 result announced = 0.2*4 = 0.8(around 5% ROE), estimate highest/lowest PE = 22.09/18.07 (DPS 0.545)
- Estimate next 4Q eps after 2010 Q4 result announced = 0.875*0.95 = 0.8313, estimate highest/lowest PE = 17.58/15.82 (DPS 1.645)
- Estimate next 4Q eps after 2010 Q3 result announced = 0.8236(correction), estimate highest/lowest PE = 17.53/15.85 (DPS 0.465)
- Estimate next 4Q eps after 2010 Q2 result announced = 1.0072(10% grow from 0.4578*2), estimate highest/lowest PE = 14.43/10.18 (DPS 0.465)
- Estimate next 4Q eps after 2010 Q1 result announced = 0.961(10% grow from 0.2184*4), estimate highest/lowest PE = 11.06/10.44 (DPS 0.47)
- Estimate next 4Q eps after 2009 Q4 result announced = 0.8195, estimate highest/lowest PE = 13.58/12.04 (DPS 0.47)
- Estimate next 4Q eps after 2009 Q3 result announced = 0.8, estimate highest/lowest PE = 12.79/11.29 (DPS 0.47)
F&N latest news (English)
F&N latest news (Chinese)
Material price
Financial Quarter Summary Open in New Window
a_date year qrt h_price l_price div roe c_roe rev c_rev pbt c_pbt prof c_prof eps c_eps asset c_asset liab c_liab mino equi cfo cfi cff cash fcf net final share c_share m_cap date oper_m prof_m vat asset_t pe navps ntaps p/ntaps cps l_cur l_qui l_cash g_de g_da avg_w inv_d rec_d pay_d
2013-02-05 2013 1 N/A N/A - 3.67% 3.67% 873703 873703 66341 66341 57114 57114 0.1566 0.1566 2680867 1212312 1059423 1008987 254 1621444 83199 12963 21846 227873 70236 48390 276263 364625 364625 6534080 2012-12-31 7.74% 7.59% 13.91% 1.2568 - 4.45 4.08 4.39 0.76 1.2015 0.8279 0.2738 0.6535 0.3952 6.0% 44 61 70
2012-11-08 2012 4 19.4 17.7 0.38 4.72% 17.58% 868363 3238786 64476 230208 73599 274030 0.2023 0.7541 2606326 1181907 1051789 1001515 254 1554537 96555 149970 9002 290290 53415 62417 227873 363806 363374 6817724 2012-09-30 7.51% 7.43% - 1.2427 24.8499 4.28 3.91 4.79 0.63 1.1801 0.8009 0.2275 0.6767 0.4036 5.6% 46 58 69
2012-08-07 2012 3 20.48 17.8 - 3.31% 12.86% 896696 2370423 54496 165732 51628 200431 0.1421 0.5518 2632232 1287743 1169865 971685 293 1462367 35465 125276 6613 290290 89811 96424 193866 363338 363226 7390294 2012-06-30 6.23% 6.08% 5.26% 1.2787 - 4.03 3.66 5.56 0.53 1.3253 0.8356 0.1995 0.8001 0.4444 9.4% 55 61 86
2012-05-07 2012 2 21.5 16.8 0.2 6.87% 9.54% 730429 1473727 57696 111236 107057 148803 0.2950 0.4102 2541870 1236828 1063649 867194 294 1478221 31751 76293 14341 290290 108044 93703 196587 362877 362737 6894663 2012-03-31 7.78% 7.90% - 1.3186 - 4.07 3.71 5.12 0.54 1.4262 0.9025 0.2267 0.7197 0.4185 11.0% 54 58 71
2012-02-03 2012 1 19.2 16.6 - 2.68% 2.68% 743298 743298 53540 53540 41746 41746 0.1151 0.1151 2480250 1252993 882556 684746 294 1597694 21529 74389 22738 290290 95918 73180 217110 362592 362592 6381619 2011-12-31 7.19% 7.20% 22.03% 1.4638 - 4.41 4.04 4.36 0.6 1.8299 1.2527 0.3171 0.5525 0.3558 15.7% 44 59 71
2011-11-04 2011 4 19.1 17.14 0.62 3.68% 21.32% 995462 3915431 74035 463656 66207 383130 0.1830 1.0604 2475839 1273599 916727 717301 294 1559112 423927 279611 793361 939335 144316 649045 290290 361843 361317 6201989 2011-09-30 6.56% 7.44% 10.57% 1.5815 16.1642 4.31 3.96 4.33 0.8 1.7755 1.2329 0.4047 0.5881 0.3703 14.2% 41 50 72
2011-08-05 2011 3 18.9 15.86 - 4.33% 17.64% 882475 2919969 91997 389621 77851 316923 0.2151 0.8775 2646044 1517682 1181314 976508 294 1464730 318685 167139 527896 939335 151546 376350 562985 361971 361146 6841251 2011-06-30 9.76% 10.42% 15.38% 1.4778 - 4.05 3.7 5.11 1.56 1.5542 1.1742 0.5765 0.8067 0.4464 13.8% 39 49 70
2011-05-05 2011 2 19.8 18.0 0.35 7.35% 13.31% 1009468 2037494 161580 297624 131988 239072 0.3657 0.6630 2574260 1507972 1059691 855374 294 1514569 187935 90452 524448 939335 97483 426965 512370 360877 360612 6640136 2011-03-31 15.88% 16.01% 18.31% 1.523 - 4.2 3.85 4.78 1.42 1.7629 1.312 0.599 0.6998 0.4116 16.6% 41 52 68
2011-02-07 2011 1 18.76 15.0 - 5.96% 5.96% 1028026 1028026 136044 136044 107084 107084 0.2975 0.2975 3084089 2032620 1556650 1349395 294 1527439 6517 107865 8814 939335 101348 92534 846801 359914 359914 5391511 2010-12-31 12.85% 13.23% 21.29% 1.2267 - 4.24 3.9 3.84 2.35 1.5063 1.1009 0.6275 1.0193 0.5047 18.1% 59 61 80
2010-11-08 2010 4 16.26 14.8 0.38 32.80% 49.33% 990251 3637726 484141 776028 462316 695291 1.2873 1.9422 2968920 1981155 1172110 965015 294 1796810 496900 586923 332341 187853 1083823 751482 939335 359143 357988 5250670 2010-09-30 9.97% 48.89% 4.51% 1.2622 7.5275 5.02 4.67 3.13 2.62 2.053 1.5311 0.9734 0.6524 0.3948 27.1% 55 51 82
2010-08-05 2010 3 14.9 13.52 1.1 4.97% 16.53% 892772 2647475 85454 291887 70006 232975 0.1960 0.6520 2904217 1919689 1457258 1103616 107566 1446959 371137 134374 173082 150123 236763 63681 213804 357173 357324 5100430 2010-06-30 10.24% 9.57% 20.97% 1.2621 - 3.75 3.38 4.22 0.6 1.7395 1.296 0.1937 1.088 0.5018 22.3% 54 52 78
2010-05-06 2010 2 15.0 10.72 0.165 6.05% 11.56% 872095 1754703 104716 206434 85232 162969 0.2394 0.4578 2880916 1522299 1434029 1024199 - 1446887 248161 77727 113772 187853 170434 56662 244515 356000 356000 3816320 2010-03-31 11.60% 12.01% 18.32% 1.2519 - 4.06 3.7 2.9 0.69 1.4863 0.8706 0.2387 0.9911 0.4978 13.8% 71 64 88
2010-02-09 2010 1 11.1 10.5 - 5.52% 5.52% 992159 992159 103057 103057 77737 77737 0.2184 0.2184 2858512 1502877 1382912 967431 114489 1475600 151270 33821 49247 187853 117449 68202 256055 356000 356000 3738000 2009-12-31 10.75% 10.39% 23.66% 1.285 - 3.82 3.46 3.03 0.72 1.5535 0.9321 0.2647 1.016 0.4838 14.6% 66 63 84
2009-11-09 2009 4 11.6 10.34 0.3 4.64% 17.04% 908304 3737063 67543 299777 61083 224432 0.1716 0.6304 2759902 1397262 1350499 931304 116259 1409403 402141 369408 28523 183643 32733 4210 187853 356000 356000 3759360 2009-09-30 7.61% 7.44% 2.41% 1.3122 16.7506 3.63 3.26 3.24 0.53 1.5003 0.7974 0.2017 1.0444 0.4893 12.9% 72 55 77
2009-08-06 2009 3 10.7 9.5 - 4.49% 12.40% 834180 2474674 84519 232912 59117 163349 0.1661 0.4588 2733705 1505915 1354523 943618 150988 1379182 279362 187964 23248 183643 91398 68150 251793 356000 356000 3488800 2009-06-30 9.34% 10.13% 25.37% 1.3213 - 3.45 3.19 3.07 0.71 1.5959 0.967 0.2668 1.1029 0.4955 15.6% 65 66 81
2009-05-04 2009 2 9.9 8.6 0.17 4.05% 7.91% 938537 1878925 76649 150487 53281 104232 0.1497 0.2928 2640053 1466382 1277346 857469 148557 1362707 195121 109347 8705 183643 85774 77069 260712 356000 356000 3115000 2009-03-31 8.61% 8.17% 23.53% 1.3873 - 3.41 3.15 2.78 0.73 1.7101 1.0323 0.304 1.052 0.4838 16.6% 63 61 70
2009-02-11 2009 1 9.05 7.3 - 3.87% 3.87% 940388 940388 73838 73838 50951 50951 0.1431 0.1431 2668819 1540133 1299217 877228 139250 1369602 45507 35539 27223 183643 9968 37191 220834 356000 356000 3204000 2008-12-31 8.27% 7.85% 25.08% 1.3608 - 3.46 3.2 2.81 0.62 1.7557 1.0195 0.2517 1.056 0.4868 18.3% 70 68 78
2008-11-06 2008 4 9.0 8.05 0.3 2.72% 13.07% 898977 3591204 51057 239672 34741 166845 0.0976 0.4687 2514089 1391372 1196933 770200 135002 1317156 333801 223527 134430 207799 110274 24156 183643 356000 356000 2972600 2008-09-30 6.16% 5.68% 28.42% 1.4284 17.8165 3.32 3.06 2.73 0.52 1.8065 1.04 0.2384 1.0125 0.4761 17.3% 65 63 72
2008-08-07 2008 3 9.1 7.7 - 3.11% 10.35% 884587 2692227 56454 188615 39656 132104 0.1114 0.3711 2420383 1421990 1161761 1017323 131115 1258622 158106 119126 100328 207799 38980 61348 146451 356000 356000 3204000 2008-06-30 6.82% 6.38% 24.48% 1.4423 - 3.17 2.92 3.08 0.41 1.3978 0.8462 0.144 1.0304 0.48 11.6% 64 75 75
2008-05-07 2008 2 9.1 7.95 0.22 3.75% 7.24% 907684 1807640 67456 132161 47914 92448 0.1346 0.2597 2463407 1484049 1183197 1034879 129361 1280210 21476 74106 34629 207799 95582 60953 146846 356000 356000 3008200 2008-03-31 7.94% 7.43% 22.06% 1.3893 - 3.23 2.99 2.83 0.41 1.434 0.8263 0.1419 1.0281 0.4803 13.1% 73 76 63
2008-02-13 2008 1 8.5 7.55 - 3.49% 3.49% 899956 899956 64705 64705 44534 44534 0.1251 0.1251 2520663 1530997 1196852 1043837 122859 1323811 55123 26821 62628 207799 81944 19316 188483 356000 356000 2759000 2007-12-31 7.65% 7.19% 25.85% 1.2822 - 3.37 3.12 2.48 0.53 1.4667 0.8289 0.1806 0.9966 0.4748 15.1% 81 76 75
2007-11-06 2007 4 8.25 7.5 0.3 N/A N/A 798778 2865068 65576 220905 45606 152871 0.1281 0.4294 2471908 1464285 1195163 1037420 119756 1276745 73514 380351 272434 242202 306837 34403 207799 356000 356000 2759000 2007-09-30 8.60% 8.21% 26.11% 1.1591 18.0479 3.25 2.99 2.59 0.58 1.4115 0.7475 0.2003 1.033 0.4835 14.9% 95 72 95
2007-08-02 2007 3 7.85 7.6 - N/A N/A 815931 2066290 48437 155329 32983 107265 0.0926 0.3013 2277877 1318941 1064857 934945 110515 1213020 65835 323628 214192 242202 257793 43601 198601 356000 356000 2598800 2007-06-30 6.24% 5.94% 25.96% 0.9071 - 3.1 2.87 2.54 0.56 1.4107 0.8732 0.2124 0.9659 0.4675 18.6% 96 109 117
2007-05-03 2007 2 N/A N/A 0.12 N/A N/A 717297 1250359 52185 106892 36255 74282 0.1018 0.2087 2192356 1260392 964934 865056 106252 1227422 18100 262030 216810 242202 280130 63320 178882 356000 356000 2616600 2007-03-31 7.50% 7.28% 23.65% 0.5703 - 3.15 2.93 2.51 0.5 1.457 0.9233 0.2068 0.8606 0.4401 31.6% - 181 N/A
2007-02-08 2007 1 N/A N/A - N/A N/A 533062 533062 55066 55066 38386 38386 0.1078 0.1078 1751723 1036660 480408 392990 121938 1271315 14090 11181 9844 242202 2909 6935 235267 356000 356000 2687800 2006-12-31 10.26% 10.33% 24.14% 0.3043 - 3.23 3.23 2.34 0.66 2.6379 1.7271 0.5987 0.418 0.2742 120.7% - 304 N/A
Financial Quarter Balance Sheet Open in New Window
year qrt Deferred tax assets (A-0) Intangible assets (A-0) Investment in associated companies (A-0) Properties held for development (A-0) Property, plant and equipment (A-0) Cash and cash equivalents (A-1) Current asset classified as held for sales (A-1) Inventories (A-1) Other receivables (A-1) Property development costs (A-1) Loans & borrowings (L-0) Other liabilities (L-0) Dividend payable (L-1) Liabilities directly associated with assets classified as held for sale (L-1) Loans & borrowings (L-1) Other payables (L-1) Provision for taxation (L-1) Provisions (L-1) Minority interest (M-1)
2013 1 76666 133602 73803 62282 1122202 276263 - 367008 559122 9919 - 50436 - - 399500 595959 7528 6000 254
2012 4 79050 134970 73737 62276 1074386 227873 55897 370775 518315 9047 - 50274 - - 423711 569454 2350 6000 254
2012 3 64195 131807 71748 5504 1071235 193866 55897 413251 562199 62530 150000 48180 - - 218013 740976 6696 6000 293
2012 2 60254 132131 71800 5504 1035353 196587 55897 392612 530142 61590 150000 46455 - - 236000 602048 14821 14325 294
2012 1 5165 132268 69683 5504 1014637 217110 55897 320263 584778 74945 150000 47810 - - 20000 637149 13404 14193 294
2011 4 4705 127262 55929 5504 1008840 290290 55897 314668 538175 74569 150000 49426 - - - 685237 9596 22468 294
2011 3 2703 126963 54952 5504 938240 562985 55897 324700 527740 46360 150000 54806 125481 - 150000 657131 15555 28341 294
2011 2 2718 124985 55607 5470 877508 512370 55897 339574 553986 46145 150000 54317 - - 150000 638023 24584 42767 294
2011 1 4737 124864 54648 5470 861750 846801 10183 349074 628598 197964 150000 57255 394282 - 150000 739598 22748 42767 294
2010 4 4264 125176 - 42171 816154 939335 10183 343717 528035 159885 150000 57095 - - 150000 755730 16518 42767 294
2010 3 7792 130200 - 41346 805190 213804 692094 304064 524361 185366 300000 53642 - 267573 104649 704043 27351 - 107566
2010 2 19220 130128 - 37222 1172047 244515 10183 449329 636920 181352 354368 55462 - - 206996 783067 34136 - -
2010 1 19921 130918 - 34816 1169980 256055 10183 421897 635465 179277 359413 56068 - - 159219 768090 40122 - 114489
2009 4 20993 131650 - 31787 1178210 187853 10183 482305 544567 172354 360402 58793 - - 203367 696510 31427 - 116259
2009 3 7732 92315 - 23733 1104010 251793 11706 423060 648981 170375 350486 60419 - - 170816 740812 31990 - 150988
2009 2 7357 92812 - 19968 1053534 260712 14683 421328 609797 159862 354692 65185 - - 176011 646820 34638 - 148557
2009 1 3780 92462 - 16542 1015902 220834 - 490886 673501 154912 353486 68503 - - 127786 719228 30214 - 139250
2008 4 2480 93162 - 14205 1012870 183643 - 437860 617393 152476 359411 67322 - - 89636 656170 24394 - 135002
2008 3 2067 88914 - - 907412 146451 - 427442 714458 133639 76158 68280 - - 336395 663768 17160 - 131115
2008 2 3927 87825 - - 887606 146846 - 503000 708260 125943 79090 69228 - - 459614 549780 25485 - 129361
2008 1 6150 88734 - - 894782 188483 - 546119 676736 119659 80743 72272 - - 405004 611714 27119 - 122859
2007 4 5411 91712 - - 910500 207799 - 573298 567638 115550 83053 74690 - - 337190 682931 17299 - 119756
2007 3 - 79181 - - 879755 198601 - 394765 617793 107782 60176 69736 - - 315744 613151 6050 - 110515
2007 2 - 79183 - - 852781 178882 - 369781 619834 91895 26631 73247 - - 304524 555688 4844 - 106252
2007 1 - - - - 715063 235267 - 273699 443471 84223 11917 75501 - - 14467 373352 5171 - 121938
Financial Quarter Income Statement Open in New Window
year qrt Revenue Income tax expense Finance/interest costs Administrative/Operating expenses Minority interest Finance/interest income Share of profit/ (loss) of associates Discontinued operation Gain recognised on divestment of glass container business Adjustment on business provision
2013 1 873703 9227 3625 806040 - 1070 1233 - - -
2012 4 868363 9084 3786 803132 39 1042 1989 - - -
2012 3 896696 2869 3348 840817 1 618 1347 - - -
2012 2 730429 49361 2453 673623 - 1226 2117 - - -
2012 1 743298 11794 1971 689833 - 1380 666 - - -
2011 4 995462 7828 2681 930116 - 2497 977 - - 7896
2011 3 882475 14146 3642 796376 - 3143 91 - - 6488
2011 2 1009468 29592 3050 849201 - 3404 959 - - -
2011 1 1028026 28960 2054 895937 - 6009 - - - -
2010 4 990251 21825 2190 891495 0 5539 - 0 382036 -
2010 3 892772 17922 1685 801372 2474 512 - 4773 - -
2010 2 872095 19188 1596 770931 296 435 - 4713 - -
2010 1 992159 24384 4109 885482 936 489 - - - -
2009 4 908304 1627 2319 839213 4833 771 - - - -
2009 3 834180 21445 3121 756286 3957 376 - 9370 - -
2009 2 938537 18036 5200 857764 5332 1076 - - - -
2009 1 940388 18519 5002 862646 4368 1098 - - - -
2008 4 898977 14512 4640 843586 1804 306 - - - -
2008 3 884587 13822 4743 824279 2976 889 - - - -
2008 2 907684 14878 5320 835583 4664 675 - - - -
2008 1 899956 16729 4886 831106 3442 741 - - - -
2007 4 798778 17121 3718 730065 2849 581 - - - -
2007 3 815931 12572 3147 764993 2882 646 - - - -
2007 2 717297 12343 2646 663484 3587 1018 - - - -
2007 1 533062 13292 523 478396 3388 923 - - - -
Financial Quarter Segments Revenue
year qrt Soft drinks Dairy products Property/Others Glass containers Dairies Malaysia Dairies Thailand
2013 1 372267 - 148 - 253423 247865
2012 4 364643 - 63 - 260082 243575
2012 3 344549 - 15 - 255744 296388
2012 2 345646 - 253 - 261695 122835
2012 1 373083 - 154 - 262212 107849
2011 4 511017 - 352 - 240212 243881
2011 3 396189 - 682 - 235289 250315
2011 2 459251 - 60501 - 262411 227305
2011 1 476508 - 307 - 297663 253548
2010 4 425039 506134 59078 - - -
2010 3 398583 487561 6628 - - -
2010 2 384523 488254 682 131082 - -
2010 1 380971 493341 8296 109551 - -
2009 4 331302 447916 17271 111817 - -
2009 3 315441 500423 18316 107161 - -
2009 2 322912 492240 7939 115446 - -
2009 1 340213 457747 19443 122985 - -
2008 4 288807 503998 1374 126919 - -
2008 3 267450 500939 7711 108487 - -
2008 2 327383 465799 14729 99773 - -
2008 1 302037 487008 11208 99703 - -
2007 4 247969 428667 33504 88638 - -
2007 3 249728 477327 4201 84675 - -
2007 2 286710 337651 9904 83032 - -
2007 1 270841 159371 17411 85439 - -
Financial Quarter Segments Profit
year qrt Soft drinks Dairy products Property/Others Glass containers Dairies Malaysia Dairies Thailand
2013 1 36644 - 543 - 14959 16603
2012 4 29506 - 889 - 11642 14872
2012 3 16222 - 4489 - 9409 15884
2012 2 25612 - 54071 - 7228 18423
2012 1 41173 - 219 - 4920 11581
2011 4 63220 - 4830 - 4662 7366
2011 3 52737 - 708 - 13159 20911
2011 2 69317 - 56109 - 15412 19429
2011 1 88364 - 2668 - 20000 21057
2010 4 42667 32299 23790 - - -
2010 3 45955 42312 3133 - - -
2010 2 51899 47379 1886 8362 - -
2010 1 53688 40610 3676 8703 - -
2009 4 17168 43374 517 8032 - -
2009 3 32292 39228 6374 8428 - -
2009 2 44059 36191 484 39 - -
2009 1 43164 21644 2354 10580 - -
2008 4 21607 23680 1406 8698 - -
2008 3 24163 29050 1142 8237 - -
2008 2 42029 15321 4894 9857 - -
2008 1 35210 20451 4613 8576 - -
2007 4 21178 24356 15489 7690 - -
2007 3 23775 17407 75 9681 - -
2007 2 31780 8755 3939 8980 - -
2007 1 32312 9715 5377 7262 - -
Short form reference
a_date = announcement date, yr = financial year end, qrt = quarter
h_price = stock highest price during the quarter, l_price = stock lowest price during the quarter
div = dividend recommend or declare in the quarter, roe = return on equity
c_roe = cumulative of return on equity during the financial year
rev = revenue in the current quarter, c_rev = cumulative of revenue during the financial year
pbt = profit before tax in the current quarter, c_pbt = cumulative of profit before tax during the financial year
eps = earnings per share in the current quarter, c_eps = cumulative of earnings per share during the financial year
asset = total asset, liab = total liability, mino = minority interest, equi = total equity
cfo = net cash flow from operating activities, cfi = net cash flow from investing activities
cff = net cash flow from financing activities, cash = cash and cash equivalents as at beginning of financial year
final = cash and cash equivalents as at current financial period ended
share = diluted/basic weighted average number of ordinary shares
c_share = cumulative of diluted/basic weighted average number of ordinary shares during the financial year
m_cap = market capital at announcement date of quarterly report, date = current financial period ended date
prof_m = profit margin, vat = income tax rate, pe = price earning per share ratio of recent four quarter
navps = net asset value per share, ntaps = net tangible asset per share, cps = cash per share
l_cur = liquidity current ratio, l_qui = liquidity quick ratio, l_cash = liquidity cash ratio
g_de = gearing debt to equity ratio, g_da = gearing debt to assets ratio
avg_w = working capital per thousand Ringgit sale
inv_d = days to sell the inventory, rec_d = days to collect the receivables
pay_d = days to pay the payables
CURRENT
● CHANGES IN SHAREHOLDING
● ANNUAL REPORTS
HISTORICAL
● CHANGES IN SHAREHOLDING
ARCHIVES
● CHANGES IN SHAREHOLDING
No comments:
Post a Comment