[FGV] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -17.27%
YoY- -7.52%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 14,462,454 15,478,685 15,239,576 14,495,537 13,611,922 12,568,008 12,752,722 8.75%
PBT 732,803 927,224 1,460,508 1,379,551 1,586,743 1,531,034 1,005,480 -19.02%
Tax -373,221 -388,572 -500,859 -383,618 -436,695 -422,736 -173,875 66.47%
NP 359,582 538,652 959,649 995,933 1,150,048 1,108,298 831,605 -42.84%
-
NP to SH 185,434 325,487 786,082 818,313 989,163 982,251 700,035 -58.78%
-
Tax Rate 50.93% 41.91% 34.29% 27.81% 27.52% 27.61% 17.29% -
Total Cost 14,102,872 14,940,033 14,279,927 13,499,604 12,461,874 11,459,710 11,921,117 11.86%
-
Net Worth 6,384,266 5,894,874 6,238,340 6,493,710 6,739,467 6,566,673 6,311,303 0.76%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 353,629 353,629 583,704 802,593 583,704 583,704 461,260 -16.24%
Div Payout % 190.70% 108.65% 74.25% 98.08% 59.01% 59.43% 65.89% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 6,384,266 5,894,874 6,238,340 6,493,710 6,739,467 6,566,673 6,311,303 0.76%
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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.49% 3.48% 6.30% 6.87% 8.45% 8.82% 6.52% -
ROE 2.90% 5.52% 12.60% 12.60% 14.68% 14.96% 11.09% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 396.43 459.51 417.73 397.34 369.61 344.50 349.57 8.75%
EPS 5.08 9.66 21.55 22.43 26.86 26.92 19.19 -58.80%
DPS 9.69 10.50 16.00 22.00 16.00 16.00 12.64 -16.25%
NAPS 1.75 1.75 1.71 1.78 1.83 1.80 1.73 0.76%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 396.57 424.43 417.88 397.48 373.25 344.62 349.69 8.75%
EPS 5.08 8.93 21.55 22.44 27.12 26.93 19.20 -58.81%
DPS 9.70 9.70 16.01 22.01 16.01 16.01 12.65 -16.23%
NAPS 1.7506 1.6164 1.7106 1.7806 1.848 1.8006 1.7306 0.76%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.17 2.18 3.53 4.16 4.65 4.49 4.20 -
P/RPS 0.55 0.47 0.85 1.05 1.26 1.30 1.20 -40.58%
P/EPS 42.69 22.56 16.38 18.55 17.31 16.68 21.89 56.15%
EY 2.34 4.43 6.10 5.39 5.78 6.00 4.57 -36.02%
DY 4.47 4.82 4.53 5.29 3.44 3.56 3.01 30.19%
P/NAPS 1.24 1.25 2.06 2.34 2.54 2.49 2.43 -36.16%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 24/02/15 27/11/14 25/08/14 23/05/14 26/02/14 27/11/13 -
Price 2.01 2.94 3.38 3.84 4.60 4.55 4.45 -
P/RPS 0.51 0.64 0.81 0.97 1.24 1.32 1.27 -45.59%
P/EPS 39.54 30.43 15.69 17.12 17.13 16.90 23.19 42.76%
EY 2.53 3.29 6.37 5.84 5.84 5.92 4.31 -29.91%
DY 4.82 3.57 4.73 5.73 3.48 3.52 2.84 42.32%
P/NAPS 1.15 1.68 1.98 2.16 2.51 2.53 2.57 -41.52%

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