[FGV] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 68.02%
YoY- 20.73%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 14,904,488 12,568,008 11,858,549 11,347,068 10,728,832 12,886,499 12,036,918 15.32%
PBT 1,069,192 1,531,034 1,097,873 1,484,074 846,356 1,109,462 1,201,304 -7.47%
Tax -233,964 -422,736 -305,362 -413,862 -178,128 -204,582 -310,856 -17.27%
NP 835,228 1,108,298 792,510 1,070,212 668,228 904,880 890,448 -4.18%
-
NP to SH 574,512 982,251 643,102 918,856 546,864 805,775 834,846 -22.07%
-
Tax Rate 21.88% 27.61% 27.81% 27.89% 21.05% 18.44% 25.88% -
Total Cost 14,069,260 11,459,710 11,066,038 10,276,856 10,060,604 11,981,619 11,146,470 16.81%
-
Net Worth 6,676,118 6,566,673 6,311,303 6,566,673 6,238,340 4,725,328 5,946,487 8.02%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 583,704 291,852 - - 396,135 2,432 -
Div Payout % - 59.43% 45.38% - - 49.16% 0.29% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 6,676,118 6,566,673 6,311,303 6,566,673 6,238,340 4,725,328 5,946,487 8.02%
NOSH 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.60% 8.82% 6.68% 9.43% 6.23% 7.02% 7.40% -
ROE 8.61% 14.96% 10.19% 13.99% 8.77% 17.05% 14.04% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 408.55 344.50 325.06 311.04 294.09 455.43 329.95 15.32%
EPS 15.60 26.90 17.60 25.20 14.80 28.50 22.93 -22.66%
DPS 0.00 16.00 8.00 0.00 0.00 14.00 0.07 -
NAPS 1.83 1.80 1.73 1.80 1.71 1.67 1.63 8.02%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 408.55 344.50 325.06 311.04 294.09 353.23 329.95 15.32%
EPS 15.60 26.90 17.60 25.20 14.80 22.09 22.93 -22.66%
DPS 0.00 16.00 8.00 0.00 0.00 10.86 0.07 -
NAPS 1.83 1.80 1.73 1.80 1.71 1.2953 1.63 8.02%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.65 4.49 4.20 4.52 4.60 4.62 4.83 -
P/RPS 1.14 1.30 1.29 1.45 1.56 1.01 1.46 -15.21%
P/EPS 29.53 16.68 23.83 17.95 30.69 16.22 21.11 25.10%
EY 3.39 6.00 4.20 5.57 3.26 6.16 4.74 -20.04%
DY 0.00 3.56 1.90 0.00 0.00 3.03 0.01 -
P/NAPS 2.54 2.49 2.43 2.51 2.69 2.77 2.96 -9.70%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 27/11/13 29/08/13 29/05/13 26/02/13 30/11/12 -
Price 4.60 4.55 4.45 4.32 4.55 4.44 4.55 -
P/RPS 1.13 1.32 1.37 1.39 1.55 0.97 1.38 -12.48%
P/EPS 29.21 16.90 25.24 17.15 30.35 15.59 19.88 29.27%
EY 3.42 5.92 3.96 5.83 3.29 6.41 5.03 -22.69%
DY 0.00 3.52 1.80 0.00 0.00 3.15 0.01 -
P/NAPS 2.51 2.53 2.57 2.40 2.66 2.66 2.79 -6.81%

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