[FGV] QoQ Quarter Result on 30-Sep-2021 [#3]

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 17.88%
YoY- 191.76%
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 6,184,282 5,315,802 4,681,748 3,393,491 4,008,806 3,989,459 3,294,359 52.00%
PBT 674,546 507,567 498,702 14,997 315,157 172,272 17,924 1015.61%
Tax -250,719 -106,529 -134,208 -28,778 -127,091 -59,739 -5,876 1112.74%
NP 423,827 401,038 364,494 -13,781 188,066 112,533 12,048 966.67%
-
NP to SH 465,085 399,393 338,817 -35,421 134,927 136,893 20,549 695.59%
-
Tax Rate 37.17% 20.99% 26.91% 191.89% 40.33% 34.68% 32.78% -
Total Cost 5,760,455 4,914,764 4,317,254 3,407,272 3,820,740 3,876,926 3,282,311 45.34%
-
Net Worth 5,435,746 4,888,523 4,487,227 4,158,893 4,268,337 4,122,411 4,012,967 22.35%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 2,918 - - - 1,094 - - -
Div Payout % 0.63% - - - 0.81% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 5,435,746 4,888,523 4,487,227 4,158,893 4,268,337 4,122,411 4,012,967 22.35%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.85% 7.54% 7.79% -0.41% 4.69% 2.82% 0.37% -
ROE 8.56% 8.17% 7.55% -0.85% 3.16% 3.32% 0.51% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 169.52 145.71 128.33 93.02 109.89 109.36 90.30 52.00%
EPS 12.75 10.90 9.30 -1.00 3.70 3.80 0.60 662.93%
DPS 0.08 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.49 1.34 1.23 1.14 1.17 1.13 1.10 22.35%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 169.52 145.71 128.33 93.02 109.89 109.36 90.30 52.00%
EPS 12.75 10.90 9.30 -1.00 3.70 3.80 0.60 662.93%
DPS 0.08 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 1.49 1.34 1.23 1.14 1.17 1.13 1.10 22.35%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.48 1.36 1.31 1.35 1.28 1.15 0.995 -
P/RPS 0.87 0.93 1.02 1.45 1.16 1.05 1.10 -14.44%
P/EPS 11.61 12.42 14.11 -139.04 34.61 30.65 176.65 -83.63%
EY 8.61 8.05 7.09 -0.72 2.89 3.26 0.57 508.04%
DY 0.05 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.99 1.01 1.07 1.18 1.09 1.02 0.90 6.54%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/08/21 28/05/21 26/02/21 17/11/20 24/08/20 -
Price 2.04 1.48 1.43 1.35 1.33 1.22 1.19 -
P/RPS 1.20 1.02 1.11 1.45 1.21 1.12 1.32 -6.14%
P/EPS 16.00 13.52 15.40 -139.04 35.96 32.51 211.27 -82.01%
EY 6.25 7.40 6.49 -0.72 2.78 3.08 0.47 458.65%
DY 0.04 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.37 1.10 1.16 1.18 1.14 1.08 1.08 17.13%

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