[FGV] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -194.44%
YoY- 75.12%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 19,575,323 17,854,721 16,150,478 13,573,964 14,075,712 13,422,541 12,154,894 37.27%
PBT 1,696,574 1,362,704 1,028,922 59,988 337,195 29,384 -300,468 -
Tax -520,996 -360,369 -327,496 -115,112 -198,417 -95,101 -23,174 692.06%
NP 1,175,578 1,002,334 701,426 -55,124 138,778 -65,717 -323,642 -
-
NP to SH 1,167,874 937,052 606,792 -141,684 150,020 20,124 -243,600 -
-
Tax Rate 30.71% 26.45% 31.83% 191.89% 58.84% 323.65% - -
Total Cost 18,399,745 16,852,386 15,449,052 13,629,088 13,936,934 13,488,258 12,478,536 29.45%
-
Net Worth 5,435,746 4,888,523 4,487,227 4,158,893 4,268,337 4,122,411 4,012,967 22.35%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 2,918 - - - 1,094 - - -
Div Payout % 0.25% - - - 0.73% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 5,435,746 4,888,523 4,487,227 4,158,893 4,268,337 4,122,411 4,012,967 22.35%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.01% 5.61% 4.34% -0.41% 0.99% -0.49% -2.66% -
ROE 21.49% 19.17% 13.52% -3.41% 3.51% 0.49% -6.07% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 536.58 489.42 442.70 372.08 385.83 367.93 333.18 37.27%
EPS 32.01 25.73 16.60 -4.00 4.10 0.53 -6.60 -
DPS 0.08 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.49 1.34 1.23 1.14 1.17 1.13 1.10 22.35%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 536.77 489.59 442.85 372.21 385.96 368.05 333.29 37.27%
EPS 32.02 25.69 16.64 -3.89 4.11 0.55 -6.68 -
DPS 0.08 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.4905 1.3405 1.2304 1.1404 1.1704 1.1304 1.1004 22.35%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.48 1.36 1.31 1.35 1.28 1.15 0.995 -
P/RPS 0.28 0.28 0.30 0.36 0.33 0.31 0.30 -4.48%
P/EPS 4.62 5.29 7.88 -34.76 31.13 208.48 -14.90 -
EY 21.63 18.89 12.70 -2.88 3.21 0.48 -6.71 -
DY 0.05 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.99 1.01 1.07 1.18 1.09 1.02 0.90 6.54%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/08/21 28/05/21 26/02/21 17/11/20 24/08/20 -
Price 2.04 1.48 1.43 1.35 1.33 1.22 1.19 -
P/RPS 0.38 0.30 0.32 0.36 0.34 0.33 0.36 3.66%
P/EPS 6.37 5.76 8.60 -34.76 32.34 221.17 -17.82 -
EY 15.69 17.36 11.63 -2.88 3.09 0.45 -5.61 -
DY 0.04 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.37 1.10 1.16 1.18 1.14 1.08 1.08 17.13%

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