[FGV] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 24.63%
YoY- 678.48%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 25,950,768 26,561,632 23,415,044 19,575,323 17,854,721 16,150,478 13,573,964 53.97%
PBT 1,935,930 2,145,044 1,999,624 1,696,574 1,362,704 1,028,922 59,988 911.49%
Tax -683,509 -700,354 -533,304 -520,996 -360,369 -327,496 -115,112 227.55%
NP 1,252,421 1,444,690 1,466,320 1,175,578 1,002,334 701,426 -55,124 -
-
NP to SH 1,313,241 1,486,520 1,476,944 1,167,874 937,052 606,792 -141,684 -
-
Tax Rate 35.31% 32.65% 26.67% 30.71% 26.45% 31.83% 191.89% -
Total Cost 24,698,346 25,116,942 21,948,724 18,399,745 16,852,386 15,449,052 13,629,088 48.58%
-
Net Worth 5,982,969 5,837,043 5,508,709 5,435,746 4,888,523 4,487,227 4,158,893 27.40%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 194,568 291,852 - 2,918 - - - -
Div Payout % 14.82% 19.63% - 0.25% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 5,982,969 5,837,043 5,508,709 5,435,746 4,888,523 4,487,227 4,158,893 27.40%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.83% 5.44% 6.26% 6.01% 5.61% 4.34% -0.41% -
ROE 21.95% 25.47% 26.81% 21.49% 19.17% 13.52% -3.41% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 711.34 728.08 641.83 536.58 489.42 442.70 372.08 53.97%
EPS 36.00 41.46 40.48 32.01 25.73 16.60 -4.00 -
DPS 5.33 8.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 1.64 1.60 1.51 1.49 1.34 1.23 1.14 27.40%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 711.58 728.33 642.05 536.77 489.59 442.85 372.21 53.97%
EPS 36.01 40.76 40.50 32.02 25.69 16.64 -3.89 -
DPS 5.34 8.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 1.6406 1.6005 1.5105 1.4905 1.3405 1.2304 1.1404 27.40%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.41 1.46 1.98 1.48 1.36 1.31 1.35 -
P/RPS 0.20 0.20 0.31 0.28 0.28 0.30 0.36 -32.39%
P/EPS 3.92 3.58 4.89 4.62 5.29 7.88 -34.76 -
EY 25.53 27.91 20.45 21.63 18.89 12.70 -2.88 -
DY 3.78 5.48 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 1.31 0.99 1.01 1.07 1.18 -18.99%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 28/05/21 -
Price 1.35 1.52 1.72 2.04 1.48 1.43 1.35 -
P/RPS 0.19 0.21 0.27 0.38 0.30 0.32 0.36 -34.66%
P/EPS 3.75 3.73 4.25 6.37 5.76 8.60 -34.76 -
EY 26.66 26.81 23.54 15.69 17.36 11.63 -2.88 -
DY 3.95 5.26 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.82 0.95 1.14 1.37 1.10 1.16 1.18 -21.52%

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