[FGV] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 30.38%
YoY- -40.14%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,991,326 2,682,208 3,858,810 3,771,305 3,536,387 1,719,997 1,875,920 36.52%
PBT 530,448 211,589 209,453 318,669 301,503 280,806 408,168 19.10%
Tax -162,399 -44,532 27,591 -94,202 -81,346 -57,594 -91,433 46.71%
NP 368,049 167,057 237,044 224,467 220,157 223,212 316,735 10.53%
-
NP to SH 322,712 136,716 179,640 245,602 188,368 192,165 279,140 10.16%
-
Tax Rate 30.62% 21.05% -13.17% 29.56% 26.98% 20.51% 22.40% -
Total Cost 2,623,277 2,515,151 3,621,766 3,546,838 3,316,230 1,496,785 1,559,185 41.50%
-
Net Worth 6,566,673 6,238,340 4,725,328 5,946,487 5,910,006 1,361,061 5,621,006 10.93%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 240,510 1,824 - - 24,923 -
Div Payout % - - 133.88% 0.74% - - 8.93% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 6,566,673 6,238,340 4,725,328 5,946,487 5,910,006 1,361,061 5,621,006 10.93%
NOSH 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 1,767,612 1,767,612 62.17%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.30% 6.23% 6.14% 5.95% 6.23% 12.98% 16.88% -
ROE 4.91% 2.19% 3.80% 4.13% 3.19% 14.12% 4.97% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 82.00 73.52 136.38 103.38 96.94 97.31 106.13 -15.81%
EPS 8.80 3.70 6.30 6.70 5.20 10.90 15.80 -32.33%
DPS 0.00 0.00 8.50 0.05 0.00 0.00 1.41 -
NAPS 1.80 1.71 1.67 1.63 1.62 0.77 3.18 -31.59%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 82.00 73.52 105.77 103.38 96.94 47.15 51.42 36.53%
EPS 8.80 3.70 4.92 6.70 5.20 5.27 7.65 9.79%
DPS 0.00 0.00 6.59 0.05 0.00 0.00 0.68 -
NAPS 1.80 1.71 1.2953 1.63 1.62 0.3731 1.5408 10.93%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 - - -
Price 4.52 4.60 4.62 4.83 5.32 0.00 0.00 -
P/RPS 5.51 6.26 3.39 4.67 5.49 0.00 0.00 -
P/EPS 51.10 122.75 72.77 71.74 103.03 0.00 0.00 -
EY 1.96 0.81 1.37 1.39 0.97 0.00 0.00 -
DY 0.00 0.00 1.84 0.01 0.00 0.00 0.00 -
P/NAPS 2.51 2.69 2.77 2.96 3.28 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 26/02/13 30/11/12 28/08/12 25/06/12 - -
Price 4.32 4.55 4.44 4.55 5.02 0.00 0.00 -
P/RPS 5.27 6.19 3.26 4.40 5.18 0.00 0.00 -
P/EPS 48.84 121.41 69.94 67.59 97.22 0.00 0.00 -
EY 2.05 0.82 1.43 1.48 1.03 0.00 0.00 -
DY 0.00 0.00 1.91 0.01 0.00 0.00 0.00 -
P/NAPS 2.40 2.66 2.66 2.79 3.10 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