[FGV] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 263.08%
YoY- 59.13%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 16,974,713 17,891,503 17,934,354 17,800,865 17,241,275 16,235,000 16,553,451 1.68%
PBT 412,198 369,642 235,297 292,497 242,973 232,806 168,484 81.26%
Tax -204,152 -233,403 -189,920 -180,184 -176,514 -63,212 42,642 -
NP 208,046 136,239 45,377 112,313 66,459 169,594 211,126 -0.97%
-
NP to SH 143,727 177,751 44,112 114,246 31,466 59,712 99,396 27.78%
-
Tax Rate 49.53% 63.14% 80.72% 61.60% 72.65% 27.15% -25.31% -
Total Cost 16,766,667 17,755,264 17,888,977 17,688,552 17,174,816 16,065,406 16,342,325 1.71%
-
Net Worth 5,618,153 5,764,080 5,727,598 3,648,152 5,800,561 6,238,340 3,648,152 33.25%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 182,407 182,407 - - - 72,415 147,797 15.01%
Div Payout % 126.91% 102.62% - - - 121.27% 148.70% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 5,618,153 5,764,080 5,727,598 3,648,152 5,800,561 6,238,340 3,648,152 33.25%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.23% 0.76% 0.25% 0.63% 0.39% 1.04% 1.28% -
ROE 2.56% 3.08% 0.77% 3.13% 0.54% 0.96% 2.72% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 465.30 490.43 491.60 487.94 472.60 445.02 453.75 1.68%
EPS 3.94 4.87 1.21 3.13 0.86 1.64 2.72 27.93%
DPS 5.00 5.00 0.00 0.00 0.00 2.00 4.05 15.03%
NAPS 1.54 1.58 1.57 1.00 1.59 1.71 1.00 33.25%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 465.46 490.59 491.77 488.11 472.76 445.17 453.90 1.68%
EPS 3.94 4.87 1.21 3.13 0.86 1.64 2.73 27.62%
DPS 5.00 5.00 0.00 0.00 0.00 1.99 4.05 15.03%
NAPS 1.5405 1.5805 1.5705 1.0003 1.5905 1.7106 1.0003 33.25%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.69 1.69 1.71 2.09 1.55 2.34 1.51 -
P/RPS 0.36 0.34 0.35 0.43 0.33 0.53 0.33 5.95%
P/EPS 42.90 34.69 141.42 66.74 179.71 142.96 55.42 -15.65%
EY 2.33 2.88 0.71 1.50 0.56 0.70 1.80 18.71%
DY 2.96 2.96 0.00 0.00 0.00 0.85 2.68 6.82%
P/NAPS 1.10 1.07 1.09 2.09 0.97 1.37 1.51 -18.99%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 23/11/17 30/08/17 31/05/17 28/02/17 22/11/16 29/08/16 -
Price 1.99 1.84 1.55 1.75 1.88 1.69 2.10 -
P/RPS 0.43 0.38 0.32 0.36 0.40 0.38 0.46 -4.38%
P/EPS 50.51 37.76 128.19 55.88 217.97 103.25 77.08 -24.49%
EY 1.98 2.65 0.78 1.79 0.46 0.97 1.30 32.27%
DY 2.51 2.72 0.00 0.00 0.00 1.18 1.93 19.08%
P/NAPS 1.29 1.16 0.99 1.75 1.18 0.99 2.10 -27.67%

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