[FGV] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 16.45%
YoY- 244.69%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 5,364,702 6,100,776 6,184,282 4,008,806 3,154,349 3,233,917 4,278,874 3.83%
PBT 166,274 463,861 674,546 315,157 39,792 -142,397 245,524 -6.28%
Tax -67,671 -141,161 -250,719 -127,091 9,403 -95,525 -84,996 -3.72%
NP 98,603 322,700 423,827 188,066 49,195 -237,922 160,528 -7.79%
-
NP to SH 71,825 337,710 465,085 134,927 75,789 -208,799 76,573 -1.06%
-
Tax Rate 40.70% 30.43% 37.17% 40.33% -23.63% - 34.62% -
Total Cost 5,266,099 5,778,076 5,760,455 3,820,740 3,105,154 3,471,839 4,118,346 4.18%
-
Net Worth 5,982,969 6,238,340 5,435,746 4,268,337 4,195,374 4,450,745 5,618,153 1.05%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 109,444 401,296 2,918 1,094 72,963 - - -
Div Payout % 152.38% 118.83% 0.63% 0.81% 96.27% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 5,982,969 6,238,340 5,435,746 4,268,337 4,195,374 4,450,745 5,618,153 1.05%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.84% 5.29% 6.85% 4.69% 1.56% -7.36% 3.75% -
ROE 1.20% 5.41% 8.56% 3.16% 1.81% -4.69% 1.36% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 147.05 167.23 169.52 109.89 86.46 88.65 117.29 3.83%
EPS 1.97 9.26 12.75 3.70 2.10 -5.70 2.10 -1.05%
DPS 3.00 11.00 0.08 0.03 2.00 0.00 0.00 -
NAPS 1.64 1.71 1.49 1.17 1.15 1.22 1.54 1.05%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 147.10 167.29 169.58 109.92 86.49 88.68 117.33 3.83%
EPS 1.97 9.26 12.75 3.70 2.08 -5.73 2.10 -1.05%
DPS 3.00 11.00 0.08 0.03 2.00 0.00 0.00 -
NAPS 1.6406 1.7106 1.4905 1.1704 1.1504 1.2204 1.5405 1.05%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.38 1.32 1.48 1.28 1.52 0.715 1.69 -
P/RPS 0.94 0.79 0.87 1.16 1.76 0.81 1.44 -6.85%
P/EPS 70.09 14.26 11.61 34.61 73.17 -12.49 80.52 -2.28%
EY 1.43 7.01 8.61 2.89 1.37 -8.00 1.24 2.40%
DY 2.17 8.33 0.05 0.02 1.32 0.00 0.00 -
P/NAPS 0.84 0.77 0.99 1.09 1.32 0.59 1.10 -4.39%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 28/02/22 26/02/21 28/02/20 28/02/19 23/02/18 -
Price 1.46 1.44 2.04 1.33 1.15 1.12 1.99 -
P/RPS 0.99 0.86 1.20 1.21 1.33 1.26 1.70 -8.61%
P/EPS 74.16 15.56 16.00 35.96 55.36 -19.57 94.81 -4.00%
EY 1.35 6.43 6.25 2.78 1.81 -5.11 1.05 4.27%
DY 2.05 7.64 0.04 0.02 1.74 0.00 0.00 -
P/NAPS 0.89 0.84 1.37 1.14 1.00 0.92 1.29 -5.99%

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