[FGV] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -7.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 13,848,710 12,886,499 10,903,609 9,009,530 7,484,593 7,453,077 64.20%
PBT 1,014,578 1,083,795 1,309,888 1,531,739 1,690,309 1,904,787 -39.60%
Tax -165,675 -178,737 -325,317 -337,693 -417,008 -504,540 -58.99%
NP 848,903 905,058 984,571 1,194,046 1,273,301 1,400,247 -33.00%
-
NP to SH 750,504 805,953 867,385 1,069,939 1,160,881 1,327,764 -36.66%
-
Tax Rate 16.33% 16.49% 24.84% 22.05% 24.67% 26.49% -
Total Cost 12,999,807 11,981,441 9,919,038 7,815,484 6,211,292 6,052,830 84.38%
-
Net Worth 6,238,340 2,851,428 3,665,701 3,622,461 1,357,495 5,621,006 8.69%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 643,220 643,220 425,772 224,158 24,923 24,923 1249.04%
Div Payout % 85.71% 79.81% 49.09% 20.95% 2.15% 1.88% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 6,238,340 2,851,428 3,665,701 3,622,461 1,357,495 5,621,006 8.69%
NOSH 3,648,152 3,648,152 3,648,152 3,648,152 1,767,612 1,767,612 78.60%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.13% 7.02% 9.03% 13.25% 17.01% 18.79% -
ROE 12.03% 28.26% 23.66% 29.54% 85.52% 23.62% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 379.61 451.93 297.45 248.71 424.54 421.65 -8.06%
EPS 20.57 28.26 23.66 29.54 65.85 75.12 -64.54%
DPS 17.63 22.56 11.62 6.19 1.41 1.41 655.27%
NAPS 1.71 1.00 1.00 1.00 0.77 3.18 -39.13%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 379.74 353.35 298.98 247.05 205.23 204.37 64.20%
EPS 20.58 22.10 23.78 29.34 31.83 36.41 -36.66%
DPS 17.64 17.64 11.67 6.15 0.68 0.68 1254.60%
NAPS 1.7106 0.7819 1.0052 0.9933 0.3722 1.5413 8.69%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 - - -
Price 4.60 4.62 4.83 5.32 0.00 0.00 -
P/RPS 1.21 1.02 1.62 2.14 0.00 0.00 -
P/EPS 22.36 16.35 20.41 18.01 0.00 0.00 -
EY 4.47 6.12 4.90 5.55 0.00 0.00 -
DY 3.83 4.88 2.40 1.16 0.00 0.00 -
P/NAPS 2.69 4.62 4.83 5.32 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/05/13 26/02/13 - - - - -
Price 4.55 4.44 0.00 0.00 0.00 0.00 -
P/RPS 1.20 0.98 0.00 0.00 0.00 0.00 -
P/EPS 22.12 15.71 0.00 0.00 0.00 0.00 -
EY 4.52 6.37 0.00 0.00 0.00 0.00 -
DY 3.88 5.08 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 4.44 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