[FGV] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -19.7%
YoY- -68.81%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 16,974,713 17,241,275 15,669,741 16,434,331 12,568,008 12,886,499 7,453,077 14.68%
PBT 411,534 242,537 359,934 813,195 1,531,034 1,109,462 1,904,787 -22.51%
Tax -203,488 -176,078 -47,928 -291,335 -422,736 -204,582 -504,540 -14.03%
NP 208,046 66,459 312,006 521,860 1,108,298 904,880 1,400,247 -27.20%
-
NP to SH 143,727 31,466 117,123 306,369 982,251 805,775 1,327,764 -30.94%
-
Tax Rate 49.45% 72.60% 13.32% 35.83% 27.61% 18.44% 26.49% -
Total Cost 16,766,667 17,174,816 15,357,735 15,912,471 11,459,710 11,981,619 6,052,830 18.48%
-
Net Worth 5,618,153 5,800,561 6,457,228 6,347,784 6,566,673 4,725,328 5,621,006 -0.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 182,407 - 145,926 364,815 583,704 396,135 24,923 39.29%
Div Payout % 126.91% - 124.59% 119.08% 59.43% 49.16% 1.88% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 5,618,153 5,800,561 6,457,228 6,347,784 6,566,673 4,725,328 5,621,006 -0.00%
NOSH 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 1,767,612 12.82%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.23% 0.39% 1.99% 3.18% 8.82% 7.02% 18.79% -
ROE 2.56% 0.54% 1.81% 4.83% 14.96% 17.05% 23.62% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 465.30 472.60 429.53 450.48 344.50 455.43 421.65 1.65%
EPS 3.90 0.90 3.20 8.40 26.90 28.50 75.10 -38.89%
DPS 5.00 0.00 4.00 10.00 16.00 14.00 1.41 23.46%
NAPS 1.54 1.59 1.77 1.74 1.80 1.67 3.18 -11.37%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 465.30 472.60 429.53 450.48 344.50 353.23 204.30 14.68%
EPS 3.90 0.90 3.20 8.40 26.90 22.09 36.40 -31.05%
DPS 5.00 0.00 4.00 10.00 16.00 10.86 0.68 39.40%
NAPS 1.54 1.59 1.77 1.74 1.80 1.2953 1.5408 -0.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - -
Price 1.69 1.55 1.71 2.18 4.49 4.62 0.00 -
P/RPS 0.36 0.33 0.40 0.48 1.30 1.01 0.00 -
P/EPS 42.90 179.71 53.26 25.96 16.68 16.22 0.00 -
EY 2.33 0.56 1.88 3.85 6.00 6.16 0.00 -
DY 2.96 0.00 2.34 4.59 3.56 3.03 0.00 -
P/NAPS 1.10 0.97 0.97 1.25 2.49 2.77 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 28/02/17 29/02/16 24/02/15 26/02/14 26/02/13 - -
Price 1.99 1.88 1.53 2.94 4.55 4.44 0.00 -
P/RPS 0.43 0.40 0.36 0.65 1.32 0.97 0.00 -
P/EPS 50.51 217.97 47.66 35.01 16.90 15.59 0.00 -
EY 1.98 0.46 2.10 2.86 5.92 6.41 0.00 -
DY 2.51 0.00 2.61 3.40 3.52 3.15 0.00 -
P/NAPS 1.29 1.18 0.86 1.69 2.53 2.66 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