[FGV] QoQ TTM Result on 30-Sep-2015 [#3]

Stock

[FGV] FGV HOLDINGS BERHAD

Announcement Date

26-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- -30.87%

YoY- -92.99%

Quarter Report

FGVH_3Q2015_26.11.15.pdf

Latest QR

Upcoming QR

FGV's Result

FGV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
TTM Result
Revenue	16,553,451	16,604,327	15,558,769	15,323,864	14,777,990	14,462,454	15,478,685	4.58%
YoY %	-0.31%	6.72%	1.53%	3.69%	2.18%	-6.57%	-	-
Horiz. %	106.94%	107.27%	100.52%	99.00%	95.47%	93.43%	100.00%	-
PBT	168,484	235,409	390,479	375,054	599,813	732,803	927,224	-67.95%
YoY %	-28.43%	-39.71%	4.11%	-37.47%	-18.15%	-20.97%	-	-
Horiz. %	18.17%	25.39%	42.11%	40.45%	64.69%	79.03%	100.00%	-
Tax	42,642	5,059	-42,221	-129,262	-351,219	-373,221	-388,572	-
YoY %	742.89%	111.98%	67.34%	63.20%	5.90%	3.95%	-	-
Horiz. %	-10.97%	-1.30%	10.87%	33.27%	90.39%	96.05%	100.00%	-
NP	211,126	240,468	348,258	245,792	248,594	359,582	538,652	-46.47%
YoY %	-12.20%	-30.95%	41.69%	-1.13%	-30.87%	-33.24%	-	-
Horiz. %	39.20%	44.64%	64.65%	45.63%	46.15%	66.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	99,396	71,792	156,444	55,070	79,660	185,434	325,487	-54.68%
YoY %	38.45%	-54.11%	184.08%	-30.87%	-57.04%	-43.03%	-	-
Horiz. %	30.54%	22.06%	48.06%	16.92%	24.47%	56.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-25.31%	-2.15%	10.81%	34.46%	58.55%	50.93%	41.91%	-
YoY %	-1,077.21%	-119.89%	-68.63%	-41.14%	14.96%	21.52%	-	-
Horiz. %	-60.39%	-5.13%	25.79%	82.22%	139.70%	121.52%	100.00%	-
Total Cost	16,342,325	16,363,859	15,210,511	15,078,072	14,529,396	14,102,872	14,940,033	6.16%
YoY %	-0.13%	7.58%	0.88%	3.78%	3.02%	-5.60%	-	-
Horiz. %	109.39%	109.53%	101.81%	100.92%	97.25%	94.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,648,152	6,311,303	3,620,785	6,633,635	6,133,249	6,384,266	5,894,874	-27.39%
YoY %	-42.20%	74.31%	-45.42%	8.16%	-3.93%	8.30%	-	-
Horiz. %	61.89%	107.06%	61.42%	112.53%	104.04%	108.30%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	147,797	147,797	147,797	210,122	134,739	353,629	353,629	-44.12%
YoY %	0.00%	0.00%	-29.66%	55.95%	-61.90%	0.00%	-	-
Horiz. %	41.79%	41.79%	41.79%	59.42%	38.10%	100.00%	100.00%	-
Div Payout %	148.70%	205.87%	94.47%	381.55%	169.14%	190.70%	108.65%	-
YoY %	-27.77%	117.92%	-75.24%	125.58%	-11.31%	75.52%	-	-
Horiz. %	136.86%	189.48%	86.95%	351.17%	155.67%	175.52%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	3,648,152	6,311,303	3,620,785	6,633,635	6,133,249	6,384,266	5,894,874	-27.39%
YoY %	-42.20%	74.31%	-45.42%	8.16%	-3.93%	8.30%	-	-
Horiz. %	61.89%	107.06%	61.42%	112.53%	104.04%	108.30%	100.00%	-
NOSH	3,648,152	3,648,152	3,648,152	3,648,152	3,648,152	3,648,152	3,648,152	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	1.28%	1.45%	2.24%	1.60%	1.68%	2.49%	3.48%	-
YoY %	-11.72%	-35.27%	40.00%	-4.76%	-32.53%	-28.45%	-	-
Horiz. %	36.78%	41.67%	64.37%	45.98%	48.28%	71.55%	100.00%	-
ROE	2.72%	1.14%	4.32%	0.83%	1.30%	2.90%	5.52%	-
YoY %	138.60%	-73.61%	420.48%	-36.15%	-55.17%	-47.46%	-	-
Horiz. %	49.28%	20.65%	78.26%	15.04%	23.55%	52.54%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	453.75	455.14	429.71	406.56	416.84	396.43	459.51	-0.83%
YoY %	-0.31%	5.92%	5.69%	-2.47%	5.15%	-13.73%	-	-
Horiz. %	98.75%	99.05%	93.51%	88.48%	90.71%	86.27%	100.00%	-
EPS	2.72	1.97	4.32	1.46	2.25	5.08	9.66	-57.07%
YoY %	38.07%	-54.40%	195.89%	-35.11%	-55.71%	-47.41%	-	-
Horiz. %	28.16%	20.39%	44.72%	15.11%	23.29%	52.59%	100.00%	-
DPS	4.05	4.05	4.08	5.57	3.80	9.69	10.50	-47.04%
YoY %	0.00%	-0.74%	-26.75%	46.58%	-60.78%	-7.71%	-	-
Horiz. %	38.57%	38.57%	38.86%	53.05%	36.19%	92.29%	100.00%	-
NAPS	1.00	1.73	1.00	1.76	1.73	1.75	1.75	-31.16%
YoY %	-42.20%	73.00%	-43.18%	1.73%	-1.14%	0.00%	-	-
Horiz. %	57.14%	98.86%	57.14%	100.57%	98.86%	100.00%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,648,152
RPS	453.75	455.14	426.48	420.04	405.08	396.43	424.29	4.58%
YoY %	-0.31%	6.72%	1.53%	3.69%	2.18%	-6.57%	-	-
Horiz. %	106.94%	107.27%	100.52%	99.00%	95.47%	93.43%	100.00%	-
EPS	2.72	1.97	4.29	1.51	2.18	5.08	8.92	-54.72%
YoY %	38.07%	-54.08%	184.11%	-30.73%	-57.09%	-43.05%	-	-
Horiz. %	30.49%	22.09%	48.09%	16.93%	24.44%	56.95%	100.00%	-
DPS	4.05	4.05	4.05	5.76	3.69	9.69	9.69	-44.12%
YoY %	0.00%	0.00%	-29.69%	56.10%	-61.92%	0.00%	-	-
Horiz. %	41.80%	41.80%	41.80%	59.44%	38.08%	100.00%	100.00%	-
NAPS	1.00	1.73	0.9925	1.8184	1.6812	1.75	1.6159	-27.40%
YoY %	-42.20%	74.31%	-45.42%	8.16%	-3.93%	8.30%	-	-
Horiz. %	61.89%	107.06%	61.42%	112.53%	104.04%	108.30%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	1.51	1.51	1.71	1.50	1.63	2.17	2.18	-
P/RPS	0.33	0.33	0.40	0.37	0.39	0.55	0.47	-21.01%
YoY %	0.00%	-17.50%	8.11%	-5.13%	-29.09%	17.02%	-	-
Horiz. %	70.21%	70.21%	85.11%	78.72%	82.98%	117.02%	100.00%	-
P/EPS	55.42	76.73	39.58	102.66	72.54	42.69	22.56	82.16%
YoY %	-27.77%	93.86%	-61.45%	41.52%	69.92%	89.23%	-	-
Horiz. %	245.66%	340.12%	175.44%	455.05%	321.54%	189.23%	100.00%	-
EY	1.80	1.30	2.53	0.97	1.38	2.34	4.43	-45.17%
YoY %	38.46%	-48.62%	160.82%	-29.71%	-41.03%	-47.18%	-	-
Horiz. %	40.63%	29.35%	57.11%	21.90%	31.15%	52.82%	100.00%	-
DY	2.68	2.68	2.39	3.72	2.33	4.47	4.82	-32.40%
YoY %	0.00%	12.13%	-35.75%	59.66%	-47.87%	-7.26%	-	-
Horiz. %	55.60%	55.60%	49.59%	77.18%	48.34%	92.74%	100.00%	-
P/NAPS	1.51	0.87	1.71	0.85	0.94	1.24	1.25	13.43%
YoY %	73.56%	-49.12%	101.18%	-9.57%	-24.19%	-0.80%	-	-
Horiz. %	120.80%	69.60%	136.80%	68.00%	75.20%	99.20%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	29/08/16	24/05/16	29/02/16	26/11/15	24/08/15	26/05/15	24/02/15	-
Price	2.10	1.34	1.53	1.84	1.21	2.01	2.94	-
P/RPS	0.46	0.29	0.36	0.45	0.29	0.51	0.64	-19.77%
YoY %	58.62%	-19.44%	-20.00%	55.17%	-43.14%	-20.31%	-	-
Horiz. %	71.88%	45.31%	56.25%	70.31%	45.31%	79.69%	100.00%	-
P/EPS	77.08	68.09	35.41	125.93	53.85	39.54	30.43	85.92%
YoY %	13.20%	92.29%	-71.88%	133.85%	36.19%	29.94%	-	-
Horiz. %	253.30%	223.76%	116.37%	413.84%	176.96%	129.94%	100.00%	-
EY	1.30	1.47	2.82	0.79	1.86	2.53	3.29	-46.18%
YoY %	-11.56%	-47.87%	256.96%	-57.53%	-26.48%	-23.10%	-	-
Horiz. %	39.51%	44.68%	85.71%	24.01%	56.53%	76.90%	100.00%	-
DY	1.93	3.02	2.67	3.03	3.14	4.82	3.57	-33.66%
YoY %	-36.09%	13.11%	-11.88%	-3.50%	-34.85%	35.01%	-	-
Horiz. %	54.06%	84.59%	74.79%	84.87%	87.96%	135.01%	100.00%	-
P/NAPS	2.10	0.77	1.53	1.05	0.70	1.15	1.68	16.05%
YoY %	172.73%	-49.67%	45.71%	50.00%	-39.13%	-31.55%	-	-
Horiz. %	125.00%	45.83%	91.07%	62.50%	41.67%	68.45%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 11:05:00

EMA 5

5 Mins

SELL

2024-04-25 11:05:00

MACD/RSI

5 Mins

SELL

2024-04-25 11:00:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

360

PTRANS

PERAK TRANSIT BERHAD

344

HLIND

HONG LEONG INDUSTRIES BHD

342

SAPNRG

SAPURA ENERGY BERHAD

285

DNEX

DAGANG NEXCHANGE BERHAD

257

YTLPOWR

YTL POWER INTERNATIONAL BHD

245

MYEG

MY E.G. SERVICES BHD

216

GENTING

GENTING BHD

199

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

177

Daily Stocks

HSI-CVW

0.245

+0.015

131,330,400

ICONIC-WA

0.025

+0.005

118,205,100

SAPNRG

0.045

0.00

115,858,200

HSI-HUS

0.13

-0.01

101,462,500

BJCORP

0.305

+0.02

92,647,100

INGENIEU

0.11

-0.02

90,384,600

HSI-HSZ

0.285

-0.025

87,208,900

EKOVEST

0.455

-0.005

69,638,900

HSI-HSW

0.035

-0.005

52,169,400

ICONIC

0.085

-0.005

42,670,000

More active Stocks

NESTLE

126.90

+0.60

55,000

HEIM

23.38

+0.38

99,900

CRESNDO

3.81

+0.20

875,300

UTDPLT

26.32

+0.22

338,100

HSI-CVX

0.885

+0.155

2,000

TAS

0.685

+0.10

15,747,600

GASMSIA

3.61

+0.08

444,500

PANAMY

19.10

+0.10

52,800

HSI-CV5

0.56

+0.10

8,300

NPC

1.80

+0.10

7,600

More gainer Stocks

DLADY

33.24

-0.26

2,800

MPI

30.00

-0.22

47,300

NVIDIA-C1

4.06

-0.20

16,100

AMLEX

0.25

-0.18

20,000

HSI-HUT

0.485

-0.15

10,000

PINGAN-H8

0.035

-0.125

8,500

AIRPORT

9.88

-0.12

5,481,100

UWC

3.16

-0.12

631,500

YOCB

2.41

-0.12

215,200

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More