[FGV] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 66.18%
YoY- 678.48%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 19,463,076 13,280,816 5,853,761 19,575,323 13,391,041 8,075,239 3,393,491 220.07%
PBT 1,451,948 1,072,522 499,906 1,696,574 1,022,028 514,461 14,997 2002.59%
Tax -512,632 -350,177 -133,326 -520,996 -270,277 -163,748 -28,778 580.87%
NP 939,316 722,345 366,580 1,175,578 751,751 350,713 -13,781 -
-
NP to SH 984,931 743,260 369,236 1,167,874 702,789 303,396 -35,421 -
-
Tax Rate 35.31% 32.65% 26.67% 30.71% 26.45% 31.83% 191.89% -
Total Cost 18,523,760 12,558,471 5,487,181 18,399,745 12,639,290 7,724,526 3,407,272 208.86%
-
Net Worth 5,982,969 5,837,043 5,508,709 5,435,746 4,888,523 4,487,227 4,158,893 27.40%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 145,926 145,926 - 2,918 - - - -
Div Payout % 14.82% 19.63% - 0.25% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 5,982,969 5,837,043 5,508,709 5,435,746 4,888,523 4,487,227 4,158,893 27.40%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.83% 5.44% 6.26% 6.01% 5.61% 4.34% -0.41% -
ROE 16.46% 12.73% 6.70% 21.49% 14.38% 6.76% -0.85% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 533.51 364.04 160.46 536.58 367.06 221.35 93.02 220.07%
EPS 27.00 20.73 10.12 32.01 19.30 8.30 -1.00 -
DPS 4.00 4.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 1.64 1.60 1.51 1.49 1.34 1.23 1.14 27.40%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 533.69 364.17 160.51 536.77 367.19 221.43 93.05 220.07%
EPS 27.01 20.38 10.12 32.02 19.27 8.32 -0.97 -
DPS 4.00 4.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 1.6406 1.6005 1.5105 1.4905 1.3405 1.2304 1.1404 27.40%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.41 1.46 1.98 1.48 1.36 1.31 1.35 -
P/RPS 0.26 0.40 1.23 0.28 0.37 0.59 1.45 -68.16%
P/EPS 5.22 7.17 19.56 4.62 7.06 15.75 -139.04 -
EY 19.15 13.95 5.11 21.63 14.16 6.35 -0.72 -
DY 2.84 2.74 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 1.31 0.99 1.01 1.07 1.18 -18.99%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 28/05/21 -
Price 1.35 1.52 1.72 2.04 1.48 1.43 1.35 -
P/RPS 0.25 0.42 1.07 0.38 0.40 0.65 1.45 -68.98%
P/EPS 5.00 7.46 16.99 6.37 7.68 17.19 -139.04 -
EY 20.00 13.40 5.88 15.69 13.02 5.82 -0.72 -
DY 2.96 2.63 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.82 0.95 1.14 1.37 1.10 1.16 1.18 -21.52%

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