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

Stock
[FGV] FGV HOLDINGS BERHAD
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%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 7,427,055 5,853,761 6,184,282 5,315,802 4,681,748 3,393,491 4,008,806 51.01%
PBT 572,616 499,906 674,546 507,567 498,702 14,997 315,157 49.06%
Tax -216,851 -133,326 -250,719 -106,529 -134,208 -28,778 -127,091 42.92%
NP 355,765 366,580 423,827 401,038 364,494 -13,781 188,066 53.13%
-
NP to SH 374,024 369,236 465,085 399,393 338,817 -35,421 134,927 97.70%
-
Tax Rate 37.87% 26.67% 37.17% 20.99% 26.91% 191.89% 40.33% -
Total Cost 7,071,290 5,487,181 5,760,455 4,914,764 4,317,254 3,407,272 3,820,740 50.91%
-
Net Worth 5,837,043 5,508,709 5,435,746 4,888,523 4,487,227 4,158,893 4,268,337 23.27%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 145,926 - 2,918 - - - 1,094 2534.12%
Div Payout % 39.02% - 0.63% - - - 0.81% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 5,837,043 5,508,709 5,435,746 4,888,523 4,487,227 4,158,893 4,268,337 23.27%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.79% 6.26% 6.85% 7.54% 7.79% -0.41% 4.69% -
ROE 6.41% 6.70% 8.56% 8.17% 7.55% -0.85% 3.16% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 203.58 160.46 169.52 145.71 128.33 93.02 109.89 51.01%
EPS 10.25 10.12 12.75 10.90 9.30 -1.00 3.70 97.61%
DPS 4.00 0.00 0.08 0.00 0.00 0.00 0.03 2533.40%
NAPS 1.60 1.51 1.49 1.34 1.23 1.14 1.17 23.27%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 203.65 160.51 169.58 145.76 128.38 93.05 109.92 51.01%
EPS 10.26 10.12 12.75 10.95 9.29 -0.97 3.70 97.74%
DPS 4.00 0.00 0.08 0.00 0.00 0.00 0.03 2533.40%
NAPS 1.6005 1.5105 1.4905 1.3405 1.2304 1.1404 1.1704 23.27%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.46 1.98 1.48 1.36 1.31 1.35 1.28 -
P/RPS 0.72 1.23 0.87 0.93 1.02 1.45 1.16 -27.29%
P/EPS 14.24 19.56 11.61 12.42 14.11 -139.04 34.61 -44.77%
EY 7.02 5.11 8.61 8.05 7.09 -0.72 2.89 80.99%
DY 2.74 0.00 0.05 0.00 0.00 0.00 0.02 2581.59%
P/NAPS 0.91 1.31 0.99 1.01 1.07 1.18 1.09 -11.36%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 28/05/21 26/02/21 -
Price 1.52 1.72 2.04 1.48 1.43 1.35 1.33 -
P/RPS 0.75 1.07 1.20 1.02 1.11 1.45 1.21 -27.36%
P/EPS 14.83 16.99 16.00 13.52 15.40 -139.04 35.96 -44.68%
EY 6.75 5.88 6.25 7.40 6.49 -0.72 2.78 80.94%
DY 2.63 0.00 0.04 0.00 0.00 0.00 0.02 2509.14%
P/NAPS 0.95 1.14 1.37 1.10 1.16 1.18 1.14 -11.47%

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