[FGV] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -98.83%
YoY- -97.51%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 15,669,741 11,410,659 6,900,368 2,709,891 16,434,331 11,344,957 7,380,540 64.96%
PBT 359,934 200,709 263,143 72,877 813,195 783,295 620,970 -30.41%
Tax -47,928 -47,835 -130,460 -43,140 -291,335 -337,561 -198,229 -61.08%
NP 312,006 152,874 132,683 29,737 521,860 445,734 422,741 -18.28%
-
NP to SH 117,123 15,741 49,663 3,575 306,369 286,158 295,490 -45.94%
-
Tax Rate 13.32% 23.83% 49.58% 59.20% 35.83% 43.10% 31.92% -
Total Cost 15,357,735 11,257,785 6,767,685 2,680,154 15,912,471 10,899,223 6,957,799 69.28%
-
Net Worth 6,457,228 6,420,747 6,311,303 6,384,266 6,347,784 6,238,340 6,493,710 -0.37%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 145,926 72,963 - - 364,815 218,889 218,889 -23.62%
Div Payout % 124.59% 463.52% - - 119.08% 76.49% 74.08% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 6,457,228 6,420,747 6,311,303 6,384,266 6,347,784 6,238,340 6,493,710 -0.37%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.99% 1.34% 1.92% 1.10% 3.18% 3.93% 5.73% -
ROE 1.81% 0.25% 0.79% 0.06% 4.83% 4.59% 4.55% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 429.53 312.78 189.15 74.28 450.48 310.98 202.31 64.96%
EPS 3.20 0.40 1.40 0.10 8.40 7.80 8.10 -46.06%
DPS 4.00 2.00 0.00 0.00 10.00 6.00 6.00 -23.62%
NAPS 1.77 1.76 1.73 1.75 1.74 1.71 1.78 -0.37%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 429.53 312.78 189.15 74.28 450.48 310.98 202.31 64.96%
EPS 3.20 0.40 1.40 0.10 8.40 7.80 8.10 -46.06%
DPS 4.00 2.00 0.00 0.00 10.00 6.00 6.00 -23.62%
NAPS 1.77 1.76 1.73 1.75 1.74 1.71 1.78 -0.37%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.71 1.50 1.63 2.17 2.18 3.53 4.16 -
P/RPS 0.40 0.48 0.86 2.92 0.48 1.14 2.06 -66.36%
P/EPS 53.26 347.64 119.74 2,214.40 25.96 45.00 51.36 2.44%
EY 1.88 0.29 0.84 0.05 3.85 2.22 1.95 -2.40%
DY 2.34 1.33 0.00 0.00 4.59 1.70 1.44 38.09%
P/NAPS 0.97 0.85 0.94 1.24 1.25 2.06 2.34 -44.31%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 24/08/15 26/05/15 24/02/15 27/11/14 25/08/14 -
Price 1.53 1.84 1.21 2.01 2.94 3.38 3.84 -
P/RPS 0.36 0.59 0.64 2.71 0.65 1.09 1.90 -66.91%
P/EPS 47.66 426.44 88.88 2,051.13 35.01 43.09 47.41 0.35%
EY 2.10 0.23 1.13 0.05 2.86 2.32 2.11 -0.31%
DY 2.61 1.09 0.00 0.00 3.40 1.78 1.56 40.80%
P/NAPS 0.86 1.05 0.70 1.15 1.69 1.98 2.16 -45.78%

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