[FGV] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -26.86%
YoY- -35.65%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,220,378 2,991,326 2,682,208 3,858,810 3,771,305 3,536,387 1,719,997 51.85%
PBT 81,368 530,448 211,589 209,453 318,669 301,503 280,806 -56.17%
Tax -22,091 -162,399 -44,532 27,591 -94,202 -81,346 -57,594 -47.17%
NP 59,277 368,049 167,057 237,044 224,467 220,157 223,212 -58.65%
-
NP to SH 22,899 322,712 136,716 179,640 245,602 188,368 192,165 -75.75%
-
Tax Rate 27.15% 30.62% 21.05% -13.17% 29.56% 26.98% 20.51% -
Total Cost 3,161,101 2,623,277 2,515,151 3,621,766 3,546,838 3,316,230 1,496,785 64.53%
-
Net Worth 6,311,303 6,566,673 6,238,340 4,725,328 5,946,487 5,910,006 1,361,061 177.81%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 218,889 - - 240,510 1,824 - - -
Div Payout % 955.89% - - 133.88% 0.74% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 6,311,303 6,566,673 6,238,340 4,725,328 5,946,487 5,910,006 1,361,061 177.81%
NOSH 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 1,767,612 62.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.84% 12.30% 6.23% 6.14% 5.95% 6.23% 12.98% -
ROE 0.36% 4.91% 2.19% 3.80% 4.13% 3.19% 14.12% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 88.27 82.00 73.52 136.38 103.38 96.94 97.31 -6.28%
EPS 0.60 8.80 3.70 6.30 6.70 5.20 10.90 -85.50%
DPS 6.00 0.00 0.00 8.50 0.05 0.00 0.00 -
NAPS 1.73 1.80 1.71 1.67 1.63 1.62 0.77 71.45%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 88.30 82.02 73.55 105.81 103.41 96.97 47.16 51.85%
EPS 0.63 8.85 3.75 4.93 6.73 5.17 5.27 -75.70%
DPS 6.00 0.00 0.00 6.59 0.05 0.00 0.00 -
NAPS 1.7306 1.8006 1.7106 1.2957 1.6306 1.6206 0.3732 177.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 - -
Price 4.20 4.52 4.60 4.62 4.83 5.32 0.00 -
P/RPS 4.76 5.51 6.26 3.39 4.67 5.49 0.00 -
P/EPS 669.12 51.10 122.75 72.77 71.74 103.03 0.00 -
EY 0.15 1.96 0.81 1.37 1.39 0.97 0.00 -
DY 1.43 0.00 0.00 1.84 0.01 0.00 0.00 -
P/NAPS 2.43 2.51 2.69 2.77 2.96 3.28 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 29/05/13 26/02/13 30/11/12 28/08/12 25/06/12 -
Price 4.45 4.32 4.55 4.44 4.55 5.02 0.00 -
P/RPS 5.04 5.27 6.19 3.26 4.40 5.18 0.00 -
P/EPS 708.95 48.84 121.41 69.94 67.59 97.22 0.00 -
EY 0.14 2.05 0.82 1.43 1.48 1.03 0.00 -
DY 1.35 0.00 0.00 1.91 0.01 0.00 0.00 -
P/NAPS 2.57 2.40 2.66 2.66 2.79 3.10 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