[FGV] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 2083.17%
YoY- 178.29%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 3,964,417 3,874,941 3,726,122 3,674,096 3,220,378 2,991,326 2,682,208 29.72%
PBT 162,325 323,256 267,298 707,629 81,368 530,448 211,589 -16.18%
Tax -139,332 -109,322 -58,491 -193,714 -22,091 -162,399 -44,532 113.77%
NP 22,993 213,934 208,807 513,915 59,277 368,049 167,057 -73.31%
-
NP to SH -9,332 151,862 143,628 499,924 22,899 322,712 136,716 -
-
Tax Rate 85.84% 33.82% 21.88% 27.38% 27.15% 30.62% 21.05% -
Total Cost 3,941,424 3,661,007 3,517,315 3,160,181 3,161,101 2,623,277 2,515,151 34.87%
-
Net Worth 6,238,340 6,493,710 6,676,118 6,566,673 6,311,303 6,566,673 6,238,340 0.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 218,889 - 364,815 218,889 - - -
Div Payout % - 144.14% - 72.97% 955.89% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 6,238,340 6,493,710 6,676,118 6,566,673 6,311,303 6,566,673 6,238,340 0.00%
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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.58% 5.52% 5.60% 13.99% 1.84% 12.30% 6.23% -
ROE -0.15% 2.34% 2.15% 7.61% 0.36% 4.91% 2.19% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 108.67 106.22 102.14 100.71 88.27 82.00 73.52 29.72%
EPS -0.30 4.20 3.90 13.70 0.60 8.80 3.70 -
DPS 0.00 6.00 0.00 10.00 6.00 0.00 0.00 -
NAPS 1.71 1.78 1.83 1.80 1.73 1.80 1.71 0.00%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 108.71 106.25 102.17 100.75 88.30 82.02 73.55 29.72%
EPS -0.26 4.16 3.94 13.71 0.63 8.85 3.75 -
DPS 0.00 6.00 0.00 10.00 6.00 0.00 0.00 -
NAPS 1.7106 1.7806 1.8306 1.8006 1.7306 1.8006 1.7106 0.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.53 4.16 4.65 4.49 4.20 4.52 4.60 -
P/RPS 3.25 3.92 4.55 4.46 4.76 5.51 6.26 -35.37%
P/EPS -1,379.98 99.93 118.11 32.77 669.12 51.10 122.75 -
EY -0.07 1.00 0.85 3.05 0.15 1.96 0.81 -
DY 0.00 1.44 0.00 2.23 1.43 0.00 0.00 -
P/NAPS 2.06 2.34 2.54 2.49 2.43 2.51 2.69 -16.28%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 25/08/14 23/05/14 26/02/14 27/11/13 29/08/13 29/05/13 -
Price 3.38 3.84 4.60 4.55 4.45 4.32 4.55 -
P/RPS 3.11 3.62 4.50 4.52 5.04 5.27 6.19 -36.77%
P/EPS -1,321.34 92.25 116.84 33.20 708.95 48.84 121.41 -
EY -0.08 1.08 0.86 3.01 0.14 2.05 0.82 -
DY 0.00 1.56 0.00 2.20 1.35 0.00 0.00 -
P/NAPS 1.98 2.16 2.51 2.53 2.57 2.40 2.66 -17.85%

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