[FGV] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -1.98%
YoY- -32.56%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,682,208 3,858,810 3,771,305 3,536,387 1,719,997 1,875,920 1,877,226 26.83%
PBT 211,589 209,453 318,669 301,503 280,806 408,168 544,647 -46.72%
Tax -44,532 27,591 -94,202 -81,346 -57,594 -91,433 -110,705 -45.47%
NP 167,057 237,044 224,467 220,157 223,212 316,735 433,942 -47.04%
-
NP to SH 136,716 179,640 245,602 188,368 192,165 279,140 410,266 -51.90%
-
Tax Rate 21.05% -13.17% 29.56% 26.98% 20.51% 22.40% 20.33% -
Total Cost 2,515,151 3,621,766 3,546,838 3,316,230 1,496,785 1,559,185 1,443,284 44.76%
-
Net Worth 6,238,340 4,725,328 5,946,487 5,910,006 1,361,061 5,621,006 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 240,510 1,824 - - 24,923 - -
Div Payout % - 133.88% 0.74% - - 8.93% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 6,238,340 4,725,328 5,946,487 5,910,006 1,361,061 5,621,006 0 -
NOSH 3,648,152 3,648,152 3,648,152 3,648,152 1,767,612 1,767,612 1,768,387 61.98%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.23% 6.14% 5.95% 6.23% 12.98% 16.88% 23.12% -
ROE 2.19% 3.80% 4.13% 3.19% 14.12% 4.97% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 73.52 136.38 103.38 96.94 97.31 106.13 106.15 -21.70%
EPS 3.70 6.30 6.70 5.20 10.90 15.80 23.20 -70.55%
DPS 0.00 8.50 0.05 0.00 0.00 1.41 0.00 -
NAPS 1.71 1.67 1.63 1.62 0.77 3.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 73.52 105.77 103.38 96.94 47.15 51.42 51.46 26.82%
EPS 3.70 4.92 6.70 5.20 5.27 7.65 11.25 -52.32%
DPS 0.00 6.59 0.05 0.00 0.00 0.68 0.00 -
NAPS 1.71 1.2953 1.63 1.62 0.3731 1.5408 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 - - - -
Price 4.60 4.62 4.83 5.32 0.00 0.00 0.00 -
P/RPS 6.26 3.39 4.67 5.49 0.00 0.00 0.00 -
P/EPS 122.75 72.77 71.74 103.03 0.00 0.00 0.00 -
EY 0.81 1.37 1.39 0.97 0.00 0.00 0.00 -
DY 0.00 1.84 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.77 2.96 3.28 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 26/02/13 30/11/12 28/08/12 25/06/12 - - -
Price 4.55 4.44 4.55 5.02 0.00 0.00 0.00 -
P/RPS 6.19 3.26 4.40 5.18 0.00 0.00 0.00 -
P/EPS 121.41 69.94 67.59 97.22 0.00 0.00 0.00 -
EY 0.82 1.43 1.48 1.03 0.00 0.00 0.00 -
DY 0.00 1.91 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.66 2.79 3.10 0.00 0.00 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