[FGV] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 28.69%
YoY- -39.31%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 8,893,912 5,673,534 2,682,208 12,886,499 9,027,689 5,256,384 1,719,997 198.72%
PBT 823,405 742,037 211,589 1,109,462 900,978 582,309 280,806 104.73%
Tax -229,022 -206,931 -44,532 -204,582 -233,142 -138,940 -57,594 150.78%
NP 594,383 535,106 167,057 904,880 667,836 443,369 223,212 92.00%
-
NP to SH 482,327 459,428 136,716 805,775 626,135 380,533 192,165 84.58%
-
Tax Rate 27.81% 27.89% 21.05% 18.44% 25.88% 23.86% 20.51% -
Total Cost 8,299,529 5,138,428 2,515,151 11,981,619 8,359,853 4,813,015 1,496,785 212.95%
-
Net Worth 6,311,303 6,566,673 6,238,340 4,725,328 5,946,487 5,910,006 1,361,061 177.81%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 218,889 - - 396,135 1,824 - - -
Div Payout % 45.38% - - 49.16% 0.29% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 6,311,303 6,566,673 6,238,340 4,725,328 5,946,487 5,910,006 1,361,061 177.81%
NOSH 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 1,767,612 62.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.68% 9.43% 6.23% 7.02% 7.40% 8.43% 12.98% -
ROE 7.64% 7.00% 2.19% 17.05% 10.53% 6.44% 14.12% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 243.79 155.52 73.52 455.43 247.46 144.08 97.31 84.35%
EPS 13.20 12.60 3.70 28.50 17.20 10.40 10.90 13.60%
DPS 6.00 0.00 0.00 14.00 0.05 0.00 0.00 -
NAPS 1.73 1.80 1.71 1.67 1.63 1.62 0.77 71.45%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 243.88 155.57 73.55 353.35 247.54 144.13 47.16 198.74%
EPS 13.23 12.60 3.75 22.09 17.17 10.43 5.27 84.61%
DPS 6.00 0.00 0.00 10.86 0.05 0.00 0.00 -
NAPS 1.7306 1.8006 1.7106 1.2957 1.6306 1.6206 0.3732 177.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 - -
Price 4.20 4.52 4.60 4.62 4.83 5.32 0.00 -
P/RPS 1.72 2.91 6.26 1.01 1.95 3.69 0.00 -
P/EPS 31.77 35.89 122.75 16.22 28.14 51.00 0.00 -
EY 3.15 2.79 0.81 6.16 3.55 1.96 0.00 -
DY 1.43 0.00 0.00 3.03 0.01 0.00 0.00 -
P/NAPS 2.43 2.51 2.69 2.77 2.96 3.28 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 29/05/13 26/02/13 30/11/12 28/08/12 25/06/12 -
Price 4.45 4.32 4.55 4.44 4.55 5.02 0.00 -
P/RPS 1.83 2.78 6.19 0.97 1.84 3.48 0.00 -
P/EPS 33.66 34.30 121.41 15.59 26.51 48.13 0.00 -
EY 2.97 2.92 0.82 6.41 3.77 2.08 0.00 -
DY 1.35 0.00 0.00 3.15 0.01 0.00 0.00 -
P/NAPS 2.57 2.40 2.66 2.66 2.79 3.10 0.00 -

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 ⃤ & 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