[FGV] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -68.3%
YoY- -94.5%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 7,895,050 3,755,449 15,669,741 11,410,659 6,900,368 2,709,891 16,434,331 -38.68%
PBT 41,515 -82,193 359,934 200,709 263,143 72,877 813,195 -86.26%
Tax -45,964 4,140 -47,928 -47,835 -130,460 -43,140 -291,335 -70.83%
NP -4,449 -78,053 312,006 152,874 132,683 29,737 521,860 -
-
NP to SH -7,385 -81,077 117,123 15,741 49,663 3,575 306,369 -
-
Tax Rate 110.72% - 13.32% 23.83% 49.58% 59.20% 35.83% -
Total Cost 7,899,499 3,833,502 15,357,735 11,257,785 6,767,685 2,680,154 15,912,471 -37.33%
-
Net Worth 3,648,152 6,311,303 6,457,228 6,420,747 6,311,303 6,384,266 6,347,784 -30.89%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 145,926 72,963 - - 364,815 -
Div Payout % - - 124.59% 463.52% - - 119.08% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 3,648,152 6,311,303 6,457,228 6,420,747 6,311,303 6,384,266 6,347,784 -30.89%
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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -0.06% -2.08% 1.99% 1.34% 1.92% 1.10% 3.18% -
ROE -0.20% -1.28% 1.81% 0.25% 0.79% 0.06% 4.83% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 216.41 102.94 429.53 312.78 189.15 74.28 450.48 -38.68%
EPS -0.20 -2.20 3.20 0.40 1.40 0.10 8.40 -
DPS 0.00 0.00 4.00 2.00 0.00 0.00 10.00 -
NAPS 1.00 1.73 1.77 1.76 1.73 1.75 1.74 -30.89%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 216.49 102.98 429.67 312.89 189.21 74.31 450.64 -38.68%
EPS -0.20 -2.22 3.21 0.43 1.36 0.10 8.40 -
DPS 0.00 0.00 4.00 2.00 0.00 0.00 10.00 -
NAPS 1.0003 1.7306 1.7706 1.7606 1.7306 1.7506 1.7406 -30.90%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.51 1.51 1.71 1.50 1.63 2.17 2.18 -
P/RPS 0.70 1.47 0.40 0.48 0.86 2.92 0.48 28.62%
P/EPS -745.93 -67.94 53.26 347.64 119.74 2,214.40 25.96 -
EY -0.13 -1.47 1.88 0.29 0.84 0.05 3.85 -
DY 0.00 0.00 2.34 1.33 0.00 0.00 4.59 -
P/NAPS 1.51 0.87 0.97 0.85 0.94 1.24 1.25 13.43%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 24/05/16 29/02/16 26/11/15 24/08/15 26/05/15 24/02/15 -
Price 2.10 1.34 1.53 1.84 1.21 2.01 2.94 -
P/RPS 0.97 1.30 0.36 0.59 0.64 2.71 0.65 30.62%
P/EPS -1,037.39 -60.29 47.66 426.44 88.88 2,051.13 35.01 -
EY -0.10 -1.66 2.10 0.23 1.13 0.05 2.86 -
DY 0.00 0.00 2.61 1.09 0.00 0.00 3.40 -
P/NAPS 2.10 0.77 0.86 1.05 0.70 1.15 1.69 15.59%

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