Highlights

[FGV] YoY Quarter Result on 2018-09-30 [#3]

Stock [FGV]: FELDA GLOBAL VENTURES HOLDINGS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -3,556.33%    YoY -     -2,290.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 3,193,304 4,148,989 4,191,840 4,510,291 3,964,417 3,220,378 3,771,305 -2.73%
  YoY % -23.03% -1.02% -7.06% 13.77% 23.10% -14.61% -
  Horiz. % 84.67% 110.01% 111.15% 119.59% 105.12% 85.39% 100.00%
PBT -911,898 111,109 1,888 -62,434 162,325 81,368 318,669 -
  YoY % -920.72% 5,785.01% 103.02% -138.46% 99.49% -74.47% -
  Horiz. % -286.16% 34.87% 0.59% -19.59% 50.94% 25.53% 100.00%
Tax -1,903 -60,314 -23,229 82,625 -139,332 -22,091 -94,202 -47.80%
  YoY % 96.84% -159.65% -128.11% 159.30% -530.72% 76.55% -
  Horiz. % 2.02% 64.03% 24.66% -87.71% 147.91% 23.45% 100.00%
NP -913,801 50,795 -21,341 20,191 22,993 59,277 224,467 -
  YoY % -1,899.00% 338.02% -205.70% -12.19% -61.21% -73.59% -
  Horiz. % -407.10% 22.63% -9.51% 9.00% 10.24% 26.41% 100.00%
NP to SH -849,256 38,772 -73,606 -33,922 -9,332 22,899 245,602 -
  YoY % -2,290.38% 152.68% -116.99% -263.50% -140.75% -90.68% -
  Horiz. % -345.79% 15.79% -29.97% -13.81% -3.80% 9.32% 100.00%
Tax Rate - % 54.28 % 1,230.35 % - % 85.84 % 27.15 % 29.56 % -
  YoY % 0.00% -95.59% 0.00% 0.00% 216.17% -8.15% -
  Horiz. % 0.00% 183.63% 4,162.21% 0.00% 290.39% 91.85% 100.00%
Total Cost 4,107,105 4,098,194 4,213,181 4,490,100 3,941,424 3,161,101 3,546,838 2.47%
  YoY % 0.22% -2.73% -6.17% 13.92% 24.69% -10.88% -
  Horiz. % 115.80% 115.54% 118.79% 126.59% 111.13% 89.12% 100.00%
Net Worth 4,742,597 5,764,080 6,238,340 6,420,747 6,238,340 6,311,303 5,946,487 -3.70%
  YoY % -17.72% -7.60% -2.84% 2.92% -1.16% 6.13% -
  Horiz. % 79.75% 96.93% 104.91% 107.98% 104.91% 106.13% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 182,407 - 72,963 - 218,889 1,824 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 11,900.00% -
  Horiz. % 0.00% 10,000.00% 0.00% 4,000.00% 0.00% 12,000.00% 100.00%
Div Payout % - % 470.46 % - % - % - % 955.89 % 0.74 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 129,074.33% -
  Horiz. % 0.00% 63,575.67% 0.00% 0.00% 0.00% 129,174.33% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 4,742,597 5,764,080 6,238,340 6,420,747 6,238,340 6,311,303 5,946,487 -3.70%
  YoY % -17.72% -7.60% -2.84% 2.92% -1.16% 6.13% -
  Horiz. % 79.75% 96.93% 104.91% 107.98% 104.91% 106.13% 100.00%
NOSH 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -28.62 % 1.22 % -0.51 % 0.45 % 0.58 % 1.84 % 5.95 % -
  YoY % -2,445.90% 339.22% -213.33% -22.41% -68.48% -69.08% -
  Horiz. % -481.01% 20.50% -8.57% 7.56% 9.75% 30.92% 100.00%
ROE -17.91 % 0.67 % -1.18 % -0.53 % -0.15 % 0.36 % 4.13 % -
  YoY % -2,773.13% 156.78% -122.64% -253.33% -141.67% -91.28% -
  Horiz. % -433.66% 16.22% -28.57% -12.83% -3.63% 8.72% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 87.53 113.73 114.90 123.63 108.67 88.27 103.38 -2.73%
  YoY % -23.04% -1.02% -7.06% 13.77% 23.11% -14.62% -
  Horiz. % 84.67% 110.01% 111.14% 119.59% 105.12% 85.38% 100.00%
EPS -23.30 1.10 -2.00 -0.90 -0.30 0.60 6.70 -
  YoY % -2,218.18% 155.00% -122.22% -200.00% -150.00% -91.04% -
  Horiz. % -347.76% 16.42% -29.85% -13.43% -4.48% 8.96% 100.00%
DPS 0.00 5.00 0.00 2.00 0.00 6.00 0.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 11,900.00% -
  Horiz. % 0.00% 10,000.00% 0.00% 4,000.00% 0.00% 12,000.00% 100.00%
NAPS 1.3000 1.5800 1.7100 1.7600 1.7100 1.7300 1.6300 -3.70%
  YoY % -17.72% -7.60% -2.84% 2.92% -1.16% 6.13% -
  Horiz. % 79.75% 96.93% 104.91% 107.98% 104.91% 106.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 87.53 113.73 114.90 123.63 108.67 88.27 103.38 -2.73%
  YoY % -23.04% -1.02% -7.06% 13.77% 23.11% -14.62% -
  Horiz. % 84.67% 110.01% 111.14% 119.59% 105.12% 85.38% 100.00%
EPS -23.30 1.10 -2.00 -0.90 -0.30 0.60 6.70 -
  YoY % -2,218.18% 155.00% -122.22% -200.00% -150.00% -91.04% -
  Horiz. % -347.76% 16.42% -29.85% -13.43% -4.48% 8.96% 100.00%
DPS 0.00 5.00 0.00 2.00 0.00 6.00 0.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 11,900.00% -
  Horiz. % 0.00% 10,000.00% 0.00% 4,000.00% 0.00% 12,000.00% 100.00%
NAPS 1.3000 1.5800 1.7100 1.7600 1.7100 1.7300 1.6300 -3.70%
  YoY % -17.72% -7.60% -2.84% 2.92% -1.16% 6.13% -
  Horiz. % 79.75% 96.93% 104.91% 107.98% 104.91% 106.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.5500 1.6900 2.3400 1.5000 3.5300 4.2000 4.8300 -
P/RPS 1.77 1.49 2.04 1.21 3.25 4.76 4.67 -14.92%
  YoY % 18.79% -26.96% 68.60% -62.77% -31.72% 1.93% -
  Horiz. % 37.90% 31.91% 43.68% 25.91% 69.59% 101.93% 100.00%
P/EPS -6.66 159.02 -115.98 -161.32 -1,379.98 669.12 71.74 -
  YoY % -104.19% 237.11% 28.11% 88.31% -306.24% 832.70% -
  Horiz. % -9.28% 221.66% -161.67% -224.87% -1,923.59% 932.70% 100.00%
EY -15.02 0.63 -0.86 -0.62 -0.07 0.15 1.39 -
  YoY % -2,484.13% 173.26% -38.71% -785.71% -146.67% -89.21% -
  Horiz. % -1,080.58% 45.32% -61.87% -44.60% -5.04% 10.79% 100.00%
DY 0.00 2.96 0.00 1.33 0.00 1.43 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 14,200.00% -
  Horiz. % 0.00% 29,600.00% 0.00% 13,300.00% 0.00% 14,300.00% 100.00%
P/NAPS 1.19 1.07 1.37 0.85 2.06 2.43 2.96 -14.08%
  YoY % 11.21% -21.90% 61.18% -58.74% -15.23% -17.91% -
  Horiz. % 40.20% 36.15% 46.28% 28.72% 69.59% 82.09% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 23/11/17 22/11/16 26/11/15 27/11/14 27/11/13 30/11/12 -
Price 0.9300 1.8400 1.6900 1.8400 3.3800 4.4500 4.5500 -
P/RPS 1.06 1.62 1.47 1.49 3.11 5.04 4.40 -21.11%
  YoY % -34.57% 10.20% -1.34% -52.09% -38.29% 14.55% -
  Horiz. % 24.09% 36.82% 33.41% 33.86% 70.68% 114.55% 100.00%
P/EPS -4.00 173.13 -83.76 -197.88 -1,321.34 708.95 67.59 -
  YoY % -102.31% 306.70% 57.67% 85.02% -286.38% 948.90% -
  Horiz. % -5.92% 256.15% -123.92% -292.77% -1,954.93% 1,048.90% 100.00%
EY -25.03 0.58 -1.19 -0.51 -0.08 0.14 1.48 -
  YoY % -4,415.52% 148.74% -133.33% -537.50% -157.14% -90.54% -
  Horiz. % -1,691.22% 39.19% -80.41% -34.46% -5.41% 9.46% 100.00%
DY 0.00 2.72 0.00 1.09 0.00 1.35 0.01 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 13,400.00% -
  Horiz. % 0.00% 27,200.00% 0.00% 10,900.00% 0.00% 13,500.00% 100.00%
P/NAPS 0.72 1.16 0.99 1.05 1.98 2.57 2.79 -20.20%
  YoY % -37.93% 17.17% -5.71% -46.97% -22.96% -7.89% -
  Horiz. % 25.81% 41.58% 35.48% 37.63% 70.97% 92.11% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers