[FGV] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -39.93%
YoY- 8.43%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 17,934,354 17,800,865 17,241,275 16,235,000 16,553,451 16,604,327 15,558,769 9.94%
PBT 235,297 292,497 242,973 232,806 168,484 235,409 390,479 -28.67%
Tax -189,920 -180,184 -176,514 -63,212 42,642 5,059 -42,221 172.74%
NP 45,377 112,313 66,459 169,594 211,126 240,468 348,258 -74.33%
-
NP to SH 44,112 114,246 31,466 59,712 99,396 71,792 156,444 -57.03%
-
Tax Rate 80.72% 61.60% 72.65% 27.15% -25.31% -2.15% 10.81% -
Total Cost 17,888,977 17,688,552 17,174,816 16,065,406 16,342,325 16,363,859 15,210,511 11.43%
-
Net Worth 5,727,598 3,648,152 5,800,561 6,238,340 3,648,152 6,311,303 3,620,785 35.80%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - 72,415 147,797 147,797 147,797 -
Div Payout % - - - 121.27% 148.70% 205.87% 94.47% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 5,727,598 3,648,152 5,800,561 6,238,340 3,648,152 6,311,303 3,620,785 35.80%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.25% 0.63% 0.39% 1.04% 1.28% 1.45% 2.24% -
ROE 0.77% 3.13% 0.54% 0.96% 2.72% 1.14% 4.32% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 491.60 487.94 472.60 445.02 453.75 455.14 429.71 9.39%
EPS 1.21 3.13 0.86 1.64 2.72 1.97 4.32 -57.22%
DPS 0.00 0.00 0.00 2.00 4.05 4.05 4.08 -
NAPS 1.57 1.00 1.59 1.71 1.00 1.73 1.00 35.11%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 491.77 488.11 472.76 445.17 453.90 455.30 426.63 9.94%
EPS 1.21 3.13 0.86 1.64 2.73 1.97 4.29 -57.02%
DPS 0.00 0.00 0.00 1.99 4.05 4.05 4.05 -
NAPS 1.5705 1.0003 1.5905 1.7106 1.0003 1.7306 0.9928 35.80%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.71 2.09 1.55 2.34 1.51 1.51 1.71 -
P/RPS 0.35 0.43 0.33 0.53 0.33 0.33 0.40 -8.52%
P/EPS 141.42 66.74 179.71 142.96 55.42 76.73 39.58 133.89%
EY 0.71 1.50 0.56 0.70 1.80 1.30 2.53 -57.16%
DY 0.00 0.00 0.00 0.85 2.68 2.68 2.39 -
P/NAPS 1.09 2.09 0.97 1.37 1.51 0.87 1.71 -25.95%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 31/05/17 28/02/17 22/11/16 29/08/16 24/05/16 29/02/16 -
Price 1.55 1.75 1.88 1.69 2.10 1.34 1.53 -
P/RPS 0.32 0.36 0.40 0.38 0.46 0.29 0.36 -7.55%
P/EPS 128.19 55.88 217.97 103.25 77.08 68.09 35.41 135.95%
EY 0.78 1.79 0.46 0.97 1.30 1.47 2.82 -57.58%
DY 0.00 0.00 0.00 1.18 1.93 3.02 2.67 -
P/NAPS 0.99 1.75 1.18 0.99 2.10 0.77 1.53 -25.20%

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