[FGV] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 103.65%
YoY- 21.9%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 11,344,957 7,380,540 3,726,122 12,568,008 8,893,912 5,673,534 2,682,208 161.31%
PBT 783,295 620,970 267,298 1,531,034 823,405 742,037 211,589 139.11%
Tax -337,561 -198,229 -58,491 -422,736 -229,022 -206,931 -44,532 285.40%
NP 445,734 422,741 208,807 1,108,298 594,383 535,106 167,057 92.25%
-
NP to SH 286,158 295,490 143,628 982,251 482,327 459,428 136,716 63.55%
-
Tax Rate 43.10% 31.92% 21.88% 27.61% 27.81% 27.89% 21.05% -
Total Cost 10,899,223 6,957,799 3,517,315 11,459,710 8,299,529 5,138,428 2,515,151 165.56%
-
Net Worth 6,238,340 6,493,710 6,676,118 6,566,673 6,311,303 6,566,673 6,238,340 0.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 218,889 218,889 - 583,704 218,889 - - -
Div Payout % 76.49% 74.08% - 59.43% 45.38% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 6,238,340 6,493,710 6,676,118 6,566,673 6,311,303 6,566,673 6,238,340 0.00%
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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.93% 5.73% 5.60% 8.82% 6.68% 9.43% 6.23% -
ROE 4.59% 4.55% 2.15% 14.96% 7.64% 7.00% 2.19% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 310.98 202.31 102.14 344.50 243.79 155.52 73.52 161.31%
EPS 7.80 8.10 3.90 26.90 13.20 12.60 3.70 64.33%
DPS 6.00 6.00 0.00 16.00 6.00 0.00 0.00 -
NAPS 1.71 1.78 1.83 1.80 1.73 1.80 1.71 0.00%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 311.08 202.38 102.17 344.62 243.88 155.57 73.55 161.30%
EPS 7.85 8.10 3.94 26.93 13.23 12.60 3.75 63.56%
DPS 6.00 6.00 0.00 16.01 6.00 0.00 0.00 -
NAPS 1.7106 1.7806 1.8306 1.8006 1.7306 1.8006 1.7106 0.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.53 4.16 4.65 4.49 4.20 4.52 4.60 -
P/RPS 1.14 2.06 4.55 1.30 1.72 2.91 6.26 -67.83%
P/EPS 45.00 51.36 118.11 16.68 31.77 35.89 122.75 -48.74%
EY 2.22 1.95 0.85 6.00 3.15 2.79 0.81 95.72%
DY 1.70 1.44 0.00 3.56 1.43 0.00 0.00 -
P/NAPS 2.06 2.34 2.54 2.49 2.43 2.51 2.69 -16.28%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 25/08/14 23/05/14 26/02/14 27/11/13 29/08/13 29/05/13 -
Price 3.38 3.84 4.60 4.55 4.45 4.32 4.55 -
P/RPS 1.09 1.90 4.50 1.32 1.83 2.78 6.19 -68.55%
P/EPS 43.09 47.41 116.84 16.90 33.66 34.30 121.41 -49.84%
EY 2.32 2.11 0.86 5.92 2.97 2.92 0.82 99.91%
DY 1.78 1.56 0.00 3.52 1.35 0.00 0.00 -
P/NAPS 1.98 2.16 2.51 2.53 2.57 2.40 2.66 -17.85%

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