[FGV] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 105.73%
YoY- -35.68%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,709,891 16,434,331 11,344,957 7,380,540 3,726,122 12,568,008 8,893,912 -54.75%
PBT 72,877 813,195 783,295 620,970 267,298 1,531,034 823,405 -80.16%
Tax -43,140 -291,335 -337,561 -198,229 -58,491 -422,736 -229,022 -67.17%
NP 29,737 521,860 445,734 422,741 208,807 1,108,298 594,383 -86.44%
-
NP to SH 3,575 306,369 286,158 295,490 143,628 982,251 482,327 -96.20%
-
Tax Rate 59.20% 35.83% 43.10% 31.92% 21.88% 27.61% 27.81% -
Total Cost 2,680,154 15,912,471 10,899,223 6,957,799 3,517,315 11,459,710 8,299,529 -52.96%
-
Net Worth 6,384,266 6,347,784 6,238,340 6,493,710 6,676,118 6,566,673 6,311,303 0.76%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 364,815 218,889 218,889 - 583,704 218,889 -
Div Payout % - 119.08% 76.49% 74.08% - 59.43% 45.38% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 6,384,266 6,347,784 6,238,340 6,493,710 6,676,118 6,566,673 6,311,303 0.76%
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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.10% 3.18% 3.93% 5.73% 5.60% 8.82% 6.68% -
ROE 0.06% 4.83% 4.59% 4.55% 2.15% 14.96% 7.64% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 74.28 450.48 310.98 202.31 102.14 344.50 243.79 -54.75%
EPS 0.10 8.40 7.80 8.10 3.90 26.90 13.20 -96.15%
DPS 0.00 10.00 6.00 6.00 0.00 16.00 6.00 -
NAPS 1.75 1.74 1.71 1.78 1.83 1.80 1.73 0.76%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 74.31 450.64 311.08 202.38 102.17 344.62 243.88 -54.75%
EPS 0.10 8.40 7.85 8.10 3.94 26.93 13.23 -96.15%
DPS 0.00 10.00 6.00 6.00 0.00 16.01 6.00 -
NAPS 1.7506 1.7406 1.7106 1.7806 1.8306 1.8006 1.7306 0.76%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.17 2.18 3.53 4.16 4.65 4.49 4.20 -
P/RPS 2.92 0.48 1.14 2.06 4.55 1.30 1.72 42.35%
P/EPS 2,214.40 25.96 45.00 51.36 118.11 16.68 31.77 1598.04%
EY 0.05 3.85 2.22 1.95 0.85 6.00 3.15 -93.69%
DY 0.00 4.59 1.70 1.44 0.00 3.56 1.43 -
P/NAPS 1.24 1.25 2.06 2.34 2.54 2.49 2.43 -36.16%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 24/02/15 27/11/14 25/08/14 23/05/14 26/02/14 27/11/13 -
Price 2.01 2.94 3.38 3.84 4.60 4.55 4.45 -
P/RPS 2.71 0.65 1.09 1.90 4.50 1.32 1.83 29.95%
P/EPS 2,051.13 35.01 43.09 47.41 116.84 16.90 33.66 1452.41%
EY 0.05 2.86 2.32 2.11 0.86 5.92 2.97 -93.44%
DY 0.00 3.40 1.78 1.56 0.00 3.52 1.35 -
P/NAPS 1.15 1.69 1.98 2.16 2.51 2.53 2.57 -41.52%

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