[FGV] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 131.64%
YoY- 4556.39%
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 13,280,816 5,853,761 19,575,323 13,391,041 8,075,239 3,393,491 14,075,712 -3.81%
PBT 1,072,522 499,906 1,696,574 1,022,028 514,461 14,997 337,195 116.73%
Tax -350,177 -133,326 -520,996 -270,277 -163,748 -28,778 -198,417 46.19%
NP 722,345 366,580 1,175,578 751,751 350,713 -13,781 138,778 201.25%
-
NP to SH 743,260 369,236 1,167,874 702,789 303,396 -35,421 150,020 191.47%
-
Tax Rate 32.65% 26.67% 30.71% 26.45% 31.83% 191.89% 58.84% -
Total Cost 12,558,471 5,487,181 18,399,745 12,639,290 7,724,526 3,407,272 13,936,934 -6.72%
-
Net Worth 5,837,043 5,508,709 5,435,746 4,888,523 4,487,227 4,158,893 4,268,337 23.27%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 145,926 - 2,918 - - - 1,094 2534.12%
Div Payout % 19.63% - 0.25% - - - 0.73% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 5,837,043 5,508,709 5,435,746 4,888,523 4,487,227 4,158,893 4,268,337 23.27%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.44% 6.26% 6.01% 5.61% 4.34% -0.41% 0.99% -
ROE 12.73% 6.70% 21.49% 14.38% 6.76% -0.85% 3.51% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 364.04 160.46 536.58 367.06 221.35 93.02 385.83 -3.81%
EPS 20.73 10.12 32.01 19.30 8.30 -1.00 4.10 195.46%
DPS 4.00 0.00 0.08 0.00 0.00 0.00 0.03 2533.40%
NAPS 1.60 1.51 1.49 1.34 1.23 1.14 1.17 23.27%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 364.17 160.51 536.77 367.19 221.43 93.05 385.96 -3.81%
EPS 20.38 10.12 32.02 19.27 8.32 -0.97 4.11 191.64%
DPS 4.00 0.00 0.08 0.00 0.00 0.00 0.03 2533.40%
NAPS 1.6005 1.5105 1.4905 1.3405 1.2304 1.1404 1.1704 23.27%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.46 1.98 1.48 1.36 1.31 1.35 1.28 -
P/RPS 0.40 1.23 0.28 0.37 0.59 1.45 0.33 13.72%
P/EPS 7.17 19.56 4.62 7.06 15.75 -139.04 31.13 -62.52%
EY 13.95 5.11 21.63 14.16 6.35 -0.72 3.21 167.02%
DY 2.74 0.00 0.05 0.00 0.00 0.00 0.02 2581.59%
P/NAPS 0.91 1.31 0.99 1.01 1.07 1.18 1.09 -11.36%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 28/05/21 26/02/21 -
Price 1.52 1.72 2.04 1.48 1.43 1.35 1.33 -
P/RPS 0.42 1.07 0.38 0.40 0.65 1.45 0.34 15.17%
P/EPS 7.46 16.99 6.37 7.68 17.19 -139.04 32.34 -62.48%
EY 13.40 5.88 15.69 13.02 5.82 -0.72 3.09 166.64%
DY 2.63 0.00 0.04 0.00 0.00 0.00 0.02 2509.14%
P/NAPS 0.95 1.14 1.37 1.10 1.16 1.18 1.14 -11.47%

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