[FGV] QoQ 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- 136.05%
YoY- 71.32%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
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 3,726,122 3,674,096 3,220,378 2,991,326 2,682,208 3,858,810 3,771,305 -0.80%
PBT 267,298 707,629 81,368 530,448 211,589 209,453 318,669 -11.06%
Tax -58,491 -193,714 -22,091 -162,399 -44,532 27,591 -94,202 -27.23%
NP 208,807 513,915 59,277 368,049 167,057 237,044 224,467 -4.71%
-
NP to SH 143,628 499,924 22,899 322,712 136,716 179,640 245,602 -30.09%
-
Tax Rate 21.88% 27.38% 27.15% 30.62% 21.05% -13.17% 29.56% -
Total Cost 3,517,315 3,160,181 3,161,101 2,623,277 2,515,151 3,621,766 3,546,838 -0.55%
-
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 - 364,815 218,889 - - 240,510 1,824 -
Div Payout % - 72.97% 955.89% - - 133.88% 0.74% -
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% 13.99% 1.84% 12.30% 6.23% 6.14% 5.95% -
ROE 2.15% 7.61% 0.36% 4.91% 2.19% 3.80% 4.13% -
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 102.14 100.71 88.27 82.00 73.52 136.38 103.38 -0.80%
EPS 3.90 13.70 0.60 8.80 3.70 6.30 6.70 -30.30%
DPS 0.00 10.00 6.00 0.00 0.00 8.50 0.05 -
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 102.14 100.71 88.27 82.00 73.52 105.77 103.38 -0.80%
EPS 3.90 13.70 0.60 8.80 3.70 4.92 6.70 -30.30%
DPS 0.00 10.00 6.00 0.00 0.00 6.59 0.05 -
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 4.55 4.46 4.76 5.51 6.26 3.39 4.67 -1.72%
P/EPS 118.11 32.77 669.12 51.10 122.75 72.77 71.74 39.47%
EY 0.85 3.05 0.15 1.96 0.81 1.37 1.39 -27.97%
DY 0.00 2.23 1.43 0.00 0.00 1.84 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 4.50 4.52 5.04 5.27 6.19 3.26 4.40 1.51%
P/EPS 116.84 33.20 708.95 48.84 121.41 69.94 67.59 44.08%
EY 0.86 3.01 0.14 2.05 0.82 1.43 1.48 -30.38%
DY 0.00 2.20 1.35 0.00 0.00 1.91 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