[FGV] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 19.08%
YoY- 72.3%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 21,370,472 24,780,900 16,073,504 12,781,041 12,982,639 15,467,903 17,934,354 2.96%
PBT 916,764 2,254,635 1,001,128 -471,995 -1,089,191 369,374 235,297 25.42%
Tax -387,255 -707,425 -349,816 -3,702 -119,759 -148,451 -189,920 12.60%
NP 529,509 1,547,210 651,312 -475,697 -1,208,950 220,923 45,377 50.57%
-
NP to SH 578,576 1,607,738 575,216 -308,421 -1,113,625 93,448 44,112 53.53%
-
Tax Rate 42.24% 31.38% 34.94% - - 40.19% 80.72% -
Total Cost 20,840,963 23,233,690 15,422,192 13,256,738 14,191,589 15,246,980 17,888,977 2.57%
-
Net Worth 5,873,524 5,837,043 4,487,227 4,012,967 4,377,782 5,581,672 5,727,598 0.41%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 401,296 148,844 1,094 72,963 - 182,407 - -
Div Payout % 69.36% 9.26% 0.19% 0.00% - 195.20% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 5,873,524 5,837,043 4,487,227 4,012,967 4,377,782 5,581,672 5,727,598 0.41%
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
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 2.48% 6.24% 4.05% -3.72% -9.31% 1.43% 0.25% -
ROE 9.85% 27.54% 12.82% -7.69% -25.44% 1.67% 0.77% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 585.79 679.27 440.59 350.34 355.87 423.99 491.60 2.96%
EPS 15.86 44.07 15.77 -8.45 -30.53 2.56 1.21 53.52%
DPS 11.00 4.08 0.03 2.00 0.00 5.00 0.00 -
NAPS 1.61 1.60 1.23 1.10 1.20 1.53 1.57 0.41%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 585.79 679.27 440.59 350.34 355.87 423.99 491.60 2.96%
EPS 15.86 44.07 15.77 -8.45 -30.53 2.56 1.21 53.52%
DPS 11.00 4.08 0.03 2.00 0.00 5.00 0.00 -
NAPS 1.61 1.60 1.23 1.10 1.20 1.53 1.57 0.41%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.45 1.46 1.31 0.995 1.12 1.51 1.71 -
P/RPS 0.25 0.21 0.30 0.28 0.31 0.36 0.35 -5.45%
P/EPS 9.14 3.31 8.31 -11.77 -3.67 58.95 141.42 -36.63%
EY 10.94 30.18 12.04 -8.50 -27.26 1.70 0.71 57.71%
DY 7.59 2.79 0.02 2.01 0.00 3.31 0.00 -
P/NAPS 0.90 0.91 1.07 0.90 0.93 0.99 1.09 -3.14%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 30/08/22 30/08/21 24/08/20 28/08/19 28/08/18 30/08/17 -
Price 1.42 1.52 1.49 1.19 0.95 1.65 1.55 -
P/RPS 0.24 0.22 0.34 0.34 0.27 0.39 0.32 -4.67%
P/EPS 8.95 3.45 9.45 -14.08 -3.11 64.41 128.19 -35.81%
EY 11.17 28.99 10.58 -7.10 -32.13 1.55 0.78 55.80%
DY 7.75 2.68 0.02 1.68 0.00 3.03 0.00 -
P/NAPS 0.88 0.95 1.21 1.08 0.79 1.08 0.99 -1.94%

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