[FGV] YoY TTM 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- 54.02%
YoY- 77.57%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 25,563,852 19,575,323 14,075,712 13,259,012 13,467,261 16,974,713 17,241,275 6.78%
PBT 1,915,809 1,695,812 337,195 -356,657 -1,041,554 412,198 242,973 41.05%
Tax -653,793 -520,234 -198,417 -14,446 -100,569 -204,152 -176,514 24.37%
NP 1,262,016 1,175,578 138,778 -371,103 -1,142,123 208,046 66,459 63.30%
-
NP to SH 1,322,641 1,167,874 150,020 -242,191 -1,079,952 143,727 31,466 86.41%
-
Tax Rate 34.13% 30.68% 58.84% - - 49.53% 72.65% -
Total Cost 24,301,836 18,399,745 13,936,934 13,630,115 14,609,384 16,766,667 17,174,816 5.95%
-
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 547,222 2,918 1,094 72,963 - 182,407 - -
Div Payout % 41.37% 0.25% 0.73% 0.00% - 126.91% - -
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 4.94% 6.01% 0.99% -2.80% -8.48% 1.23% 0.39% -
ROE 21.20% 21.49% 3.51% -5.77% -24.26% 2.56% 0.54% -
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 700.73 536.58 385.83 363.44 369.15 465.30 472.60 6.78%
EPS 36.26 32.01 4.11 -6.64 -29.60 3.94 0.86 86.50%
DPS 15.00 0.08 0.03 2.00 0.00 5.00 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 700.97 536.77 385.96 363.57 369.28 465.46 472.76 6.78%
EPS 36.27 32.02 4.11 -6.64 -29.61 3.94 0.86 86.51%
DPS 15.01 0.08 0.03 2.00 0.00 5.00 0.00 -
NAPS 1.7106 1.4905 1.1704 1.1504 1.2204 1.5405 1.5905 1.22%
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 0.19 0.28 0.33 0.42 0.19 0.36 0.33 -8.78%
P/EPS 3.64 4.62 31.13 -22.90 -2.42 42.90 179.71 -47.77%
EY 27.47 21.63 3.21 -4.37 -41.40 2.33 0.56 91.27%
DY 11.36 0.05 0.02 1.32 0.00 2.96 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 1.45 2.04 1.33 1.14 1.12 1.99 1.88 -
P/RPS 0.21 0.38 0.34 0.31 0.30 0.43 0.40 -10.17%
P/EPS 4.00 6.37 32.34 -17.17 -3.78 50.51 217.97 -48.62%
EY 25.00 15.69 3.09 -5.82 -26.43 1.98 0.46 94.56%
DY 10.34 0.04 0.02 1.75 0.00 2.51 0.00 -
P/NAPS 0.85 1.37 1.14 0.99 0.92 1.29 1.18 -5.31%

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