[FGV] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 26.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 9,027,689 5,256,384 1,719,997 7,453,077 5,577,157 3,699,931 1,688,481 204.83%
PBT 900,978 582,309 280,806 1,904,787 1,496,619 951,972 495,284 48.85%
Tax -233,142 -138,940 -57,594 -504,540 -413,107 -302,402 -145,126 37.04%
NP 667,836 443,369 223,212 1,400,247 1,083,512 649,570 350,158 53.61%
-
NP to SH 626,135 380,533 192,165 1,327,764 1,048,624 638,358 359,048 44.73%
-
Tax Rate 25.88% 23.86% 20.51% 26.49% 27.60% 31.77% 29.30% -
Total Cost 8,359,853 4,813,015 1,496,785 6,052,830 4,493,645 3,050,361 1,338,323 238.04%
-
Net Worth 5,946,487 5,910,006 1,361,061 5,621,006 0 0 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,824 - - 24,923 - - - -
Div Payout % 0.29% - - 1.88% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 5,946,487 5,910,006 1,361,061 5,621,006 0 0 0 -
NOSH 3,648,152 3,648,152 1,767,612 1,767,612 1,768,337 1,768,304 1,768,709 61.82%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.40% 8.43% 12.98% 18.79% 19.43% 17.56% 20.74% -
ROE 10.53% 6.44% 14.12% 23.62% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 247.46 144.08 97.31 421.65 315.39 209.24 95.46 88.38%
EPS 17.20 10.40 10.90 75.10 59.30 36.10 20.30 -10.43%
DPS 0.05 0.00 0.00 1.41 0.00 0.00 0.00 -
NAPS 1.63 1.62 0.77 3.18 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,767,612
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 247.46 144.08 47.15 204.30 152.88 101.42 46.28 204.84%
EPS 17.20 10.40 5.27 36.40 28.74 17.50 9.84 44.95%
DPS 0.05 0.00 0.00 0.68 0.00 0.00 0.00 -
NAPS 1.63 1.62 0.3731 1.5408 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 - - - - - -
Price 4.83 5.32 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.95 3.69 0.00 0.00 0.00 0.00 0.00 -
P/EPS 28.14 51.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.55 1.96 0.00 0.00 0.00 0.00 0.00 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 3.28 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 28/08/12 25/06/12 - - - - -
Price 4.55 5.02 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.84 3.48 0.00 0.00 0.00 0.00 0.00 -
P/EPS 26.51 48.13 0.00 0.00 0.00 0.00 0.00 -
EY 3.77 2.08 0.00 0.00 0.00 0.00 0.00 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 3.10 0.00 0.00 0.00 0.00 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