[FGV] YoY TTM Result on 30-Jun-2021 [#2]

Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 123.86%
YoY- 286.5%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 20,332,023 21,370,472 24,780,900 16,073,504 12,781,041 12,982,639 15,467,903 4.65%
PBT 419,887 916,764 2,254,635 1,001,128 -471,995 -1,089,191 369,374 2.15%
Tax -209,869 -387,255 -707,425 -349,816 -3,702 -119,759 -148,451 5.93%
NP 210,018 529,509 1,547,210 651,312 -475,697 -1,208,950 220,923 -0.83%
-
NP to SH 176,692 578,576 1,607,738 575,216 -308,421 -1,113,625 93,448 11.19%
-
Tax Rate 49.98% 42.24% 31.38% 34.94% - - 40.19% -
Total Cost 20,122,005 20,840,963 23,233,690 15,422,192 13,256,738 14,191,589 15,246,980 4.72%
-
Net Worth 5,982,969 5,873,524 5,837,043 4,487,227 4,012,967 4,377,782 5,581,672 1.16%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 109,444 401,296 148,844 1,094 72,963 - 182,407 -8.15%
Div Payout % 61.94% 69.36% 9.26% 0.19% 0.00% - 195.20% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 5,982,969 5,873,524 5,837,043 4,487,227 4,012,967 4,377,782 5,581,672 1.16%
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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 1.03% 2.48% 6.24% 4.05% -3.72% -9.31% 1.43% -
ROE 2.95% 9.85% 27.54% 12.82% -7.69% -25.44% 1.67% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 557.32 585.79 679.27 440.59 350.34 355.87 423.99 4.65%
EPS 4.84 15.86 44.07 15.77 -8.45 -30.53 2.56 11.18%
DPS 3.00 11.00 4.08 0.03 2.00 0.00 5.00 -8.15%
NAPS 1.64 1.61 1.60 1.23 1.10 1.20 1.53 1.16%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 557.32 585.79 679.27 440.59 350.34 355.87 423.99 4.65%
EPS 4.84 15.86 44.07 15.77 -8.45 -30.53 2.56 11.18%
DPS 3.00 11.00 4.08 0.03 2.00 0.00 5.00 -8.15%
NAPS 1.64 1.61 1.60 1.23 1.10 1.20 1.53 1.16%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.28 1.45 1.46 1.31 0.995 1.12 1.51 -
P/RPS 0.23 0.25 0.21 0.30 0.28 0.31 0.36 -7.18%
P/EPS 26.43 9.14 3.31 8.31 -11.77 -3.67 58.95 -12.50%
EY 3.78 10.94 30.18 12.04 -8.50 -27.26 1.70 14.23%
DY 2.34 7.59 2.79 0.02 2.01 0.00 3.31 -5.61%
P/NAPS 0.78 0.90 0.91 1.07 0.90 0.93 0.99 -3.89%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 28/08/23 30/08/22 30/08/21 24/08/20 28/08/19 28/08/18 -
Price 1.24 1.42 1.52 1.49 1.19 0.95 1.65 -
P/RPS 0.22 0.24 0.22 0.34 0.34 0.27 0.39 -9.09%
P/EPS 25.60 8.95 3.45 9.45 -14.08 -3.11 64.41 -14.24%
EY 3.91 11.17 28.99 10.58 -7.10 -32.13 1.55 16.65%
DY 2.42 7.75 2.68 0.02 1.68 0.00 3.03 -3.67%
P/NAPS 0.76 0.88 0.95 1.21 1.08 0.79 1.08 -5.68%

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