[FGV] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 123.86%
YoY- 286.5%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 22,035,593 19,575,323 17,399,847 16,073,504 14,686,115 14,075,712 13,221,255 40.61%
PBT 2,180,721 1,695,812 1,336,423 1,001,128 520,350 337,195 61,830 977.81%
Tax -624,782 -520,234 -396,606 -349,816 -221,484 -198,417 -61,923 367.58%
NP 1,555,939 1,175,578 939,817 651,312 298,866 138,778 -93 -
-
NP to SH 1,572,531 1,167,874 837,716 575,216 256,948 150,020 90,882 570.14%
-
Tax Rate 28.65% 30.68% 29.68% 34.94% 42.56% 58.84% 100.15% -
Total Cost 20,479,654 18,399,745 16,460,030 15,422,192 14,387,249 13,936,934 13,221,348 33.91%
-
Net Worth 5,508,709 5,435,746 4,888,523 4,487,227 4,158,893 4,268,337 4,122,411 21.34%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 2,918 2,918 1,094 1,094 1,094 1,094 72,963 -88.32%
Div Payout % 0.19% 0.25% 0.13% 0.19% 0.43% 0.73% 80.28% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 5,508,709 5,435,746 4,888,523 4,487,227 4,158,893 4,268,337 4,122,411 21.34%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 7.06% 6.01% 5.40% 4.05% 2.04% 0.99% 0.00% -
ROE 28.55% 21.49% 17.14% 12.82% 6.18% 3.51% 2.20% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 604.02 536.58 476.95 440.59 402.56 385.83 362.41 40.61%
EPS 43.10 32.01 22.96 15.77 7.04 4.11 2.49 570.30%
DPS 0.08 0.08 0.03 0.03 0.03 0.03 2.00 -88.32%
NAPS 1.51 1.49 1.34 1.23 1.14 1.17 1.13 21.34%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 604.02 536.58 476.95 440.59 402.56 385.83 362.41 40.61%
EPS 43.10 32.01 22.96 15.77 7.04 4.11 2.49 570.30%
DPS 0.08 0.08 0.03 0.03 0.03 0.03 2.00 -88.32%
NAPS 1.51 1.49 1.34 1.23 1.14 1.17 1.13 21.34%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.98 1.48 1.36 1.31 1.35 1.28 1.15 -
P/RPS 0.33 0.28 0.29 0.30 0.34 0.33 0.32 2.07%
P/EPS 4.59 4.62 5.92 8.31 19.17 31.13 46.16 -78.56%
EY 21.77 21.63 16.88 12.04 5.22 3.21 2.17 365.81%
DY 0.04 0.05 0.02 0.02 0.02 0.02 1.74 -91.93%
P/NAPS 1.31 0.99 1.01 1.07 1.18 1.09 1.02 18.17%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 28/05/21 26/02/21 17/11/20 -
Price 1.71 2.04 1.48 1.49 1.34 1.33 1.22 -
P/RPS 0.28 0.38 0.31 0.34 0.33 0.34 0.34 -12.15%
P/EPS 3.97 6.37 6.45 9.45 19.03 32.34 48.97 -81.29%
EY 25.21 15.69 15.52 10.58 5.26 3.09 2.04 435.33%
DY 0.05 0.04 0.02 0.02 0.02 0.02 1.64 -90.26%
P/NAPS 1.13 1.37 1.10 1.21 1.18 1.14 1.08 3.06%

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