[FGV] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 128.88%
YoY- 136.3%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 6,100,776 6,184,282 4,008,806 3,154,349 3,233,917 4,278,874 5,154,385 2.84%
PBT 463,861 674,546 315,157 39,792 -142,397 245,524 199,937 15.05%
Tax -141,161 -250,719 -127,091 9,403 -95,525 -84,996 -107,688 4.61%
NP 322,700 423,827 188,066 49,195 -237,922 160,528 92,249 23.19%
-
NP to SH 337,710 465,085 134,927 75,789 -208,799 76,573 112,457 20.10%
-
Tax Rate 30.43% 37.17% 40.33% -23.63% - 34.62% 53.86% -
Total Cost 5,778,076 5,760,455 3,820,740 3,105,154 3,471,839 4,118,346 5,062,136 2.22%
-
Net Worth 6,238,340 5,435,746 4,268,337 4,195,374 4,450,745 5,618,153 5,800,561 1.21%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 401,296 2,918 1,094 72,963 - - - -
Div Payout % 118.83% 0.63% 0.81% 96.27% - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 6,238,340 5,435,746 4,268,337 4,195,374 4,450,745 5,618,153 5,800,561 1.21%
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
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.29% 6.85% 4.69% 1.56% -7.36% 3.75% 1.79% -
ROE 5.41% 8.56% 3.16% 1.81% -4.69% 1.36% 1.94% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 167.23 169.52 109.89 86.46 88.65 117.29 141.29 2.84%
EPS 9.26 12.75 3.70 2.10 -5.70 2.10 3.10 19.99%
DPS 11.00 0.08 0.03 2.00 0.00 0.00 0.00 -
NAPS 1.71 1.49 1.17 1.15 1.22 1.54 1.59 1.21%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 167.23 169.52 109.89 86.46 88.65 117.29 141.29 2.84%
EPS 9.26 12.75 3.70 2.10 -5.70 2.10 3.10 19.99%
DPS 11.00 0.08 0.03 2.00 0.00 0.00 0.00 -
NAPS 1.71 1.49 1.17 1.15 1.22 1.54 1.59 1.21%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.32 1.48 1.28 1.52 0.715 1.69 1.55 -
P/RPS 0.79 0.87 1.16 1.76 0.81 1.44 1.10 -5.36%
P/EPS 14.26 11.61 34.61 73.17 -12.49 80.52 50.28 -18.93%
EY 7.01 8.61 2.89 1.37 -8.00 1.24 1.99 23.33%
DY 8.33 0.05 0.02 1.32 0.00 0.00 0.00 -
P/NAPS 0.77 0.99 1.09 1.32 0.59 1.10 0.97 -3.77%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 26/02/21 28/02/20 28/02/19 23/02/18 28/02/17 -
Price 1.44 2.04 1.33 1.15 1.12 1.99 1.88 -
P/RPS 0.86 1.20 1.21 1.33 1.26 1.70 1.33 -7.00%
P/EPS 15.56 16.00 35.96 55.36 -19.57 94.81 60.99 -20.35%
EY 6.43 6.25 2.78 1.81 -5.11 1.05 1.64 25.55%
DY 7.64 0.04 0.02 1.74 0.00 0.00 0.00 -
P/NAPS 0.84 1.37 1.14 1.00 0.92 1.29 1.18 -5.50%

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