[FGV] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -92.9%
YoY- -90.68%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 3,874,941 3,726,122 3,674,096 3,220,378 2,991,326 2,682,208 3,858,810 0.27%
PBT 323,256 267,298 707,629 81,368 530,448 211,589 209,453 33.65%
Tax -109,322 -58,491 -193,714 -22,091 -162,399 -44,532 27,591 -
NP 213,934 208,807 513,915 59,277 368,049 167,057 237,044 -6.62%
-
NP to SH 151,862 143,628 499,924 22,899 322,712 136,716 179,640 -10.62%
-
Tax Rate 33.82% 21.88% 27.38% 27.15% 30.62% 21.05% -13.17% -
Total Cost 3,661,007 3,517,315 3,160,181 3,161,101 2,623,277 2,515,151 3,621,766 0.72%
-
Net Worth 6,493,710 6,676,118 6,566,673 6,311,303 6,566,673 6,238,340 4,725,328 23.67%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 218,889 - 364,815 218,889 - - 240,510 -6.10%
Div Payout % 144.14% - 72.97% 955.89% - - 133.88% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 6,493,710 6,676,118 6,566,673 6,311,303 6,566,673 6,238,340 4,725,328 23.67%
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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.52% 5.60% 13.99% 1.84% 12.30% 6.23% 6.14% -
ROE 2.34% 2.15% 7.61% 0.36% 4.91% 2.19% 3.80% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 106.22 102.14 100.71 88.27 82.00 73.52 136.38 -15.38%
EPS 4.20 3.90 13.70 0.60 8.80 3.70 6.30 -23.74%
DPS 6.00 0.00 10.00 6.00 0.00 0.00 8.50 -20.77%
NAPS 1.78 1.83 1.80 1.73 1.80 1.71 1.67 4.35%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 106.22 102.14 100.71 88.27 82.00 73.52 105.77 0.28%
EPS 4.20 3.90 13.70 0.60 8.80 3.70 4.92 -10.03%
DPS 6.00 0.00 10.00 6.00 0.00 0.00 6.59 -6.07%
NAPS 1.78 1.83 1.80 1.73 1.80 1.71 1.2953 23.67%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.16 4.65 4.49 4.20 4.52 4.60 4.62 -
P/RPS 3.92 4.55 4.46 4.76 5.51 6.26 3.39 10.19%
P/EPS 99.93 118.11 32.77 669.12 51.10 122.75 72.77 23.61%
EY 1.00 0.85 3.05 0.15 1.96 0.81 1.37 -18.97%
DY 1.44 0.00 2.23 1.43 0.00 0.00 1.84 -15.11%
P/NAPS 2.34 2.54 2.49 2.43 2.51 2.69 2.77 -10.66%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 23/05/14 26/02/14 27/11/13 29/08/13 29/05/13 26/02/13 -
Price 3.84 4.60 4.55 4.45 4.32 4.55 4.44 -
P/RPS 3.62 4.50 4.52 5.04 5.27 6.19 3.26 7.25%
P/EPS 92.25 116.84 33.20 708.95 48.84 121.41 69.94 20.33%
EY 1.08 0.86 3.01 0.14 2.05 0.82 1.43 -17.11%
DY 1.56 0.00 2.20 1.35 0.00 0.00 1.91 -12.65%
P/NAPS 2.16 2.51 2.53 2.57 2.40 2.66 2.66 -12.99%

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