[FGV] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 184.08%
YoY- -51.94%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 16,235,000 16,553,451 16,604,327 15,558,769 15,323,864 14,777,990 14,462,454 7.98%
PBT 232,806 168,484 235,409 390,479 375,054 599,813 732,803 -53.34%
Tax -63,212 42,642 5,059 -42,221 -129,262 -351,219 -373,221 -69.28%
NP 169,594 211,126 240,468 348,258 245,792 248,594 359,582 -39.32%
-
NP to SH 59,712 99,396 71,792 156,444 55,070 79,660 185,434 -52.92%
-
Tax Rate 27.15% -25.31% -2.15% 10.81% 34.46% 58.55% 50.93% -
Total Cost 16,065,406 16,342,325 16,363,859 15,210,511 15,078,072 14,529,396 14,102,872 9.04%
-
Net Worth 6,238,340 3,648,152 6,311,303 3,620,785 6,633,635 6,133,249 6,384,266 -1.52%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 72,415 147,797 147,797 147,797 210,122 134,739 353,629 -65.15%
Div Payout % 121.27% 148.70% 205.87% 94.47% 381.55% 169.14% 190.70% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 6,238,340 3,648,152 6,311,303 3,620,785 6,633,635 6,133,249 6,384,266 -1.52%
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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.04% 1.28% 1.45% 2.24% 1.60% 1.68% 2.49% -
ROE 0.96% 2.72% 1.14% 4.32% 0.83% 1.30% 2.90% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 445.02 453.75 455.14 429.71 406.56 416.84 396.43 7.99%
EPS 1.64 2.72 1.97 4.32 1.46 2.25 5.08 -52.84%
DPS 2.00 4.05 4.05 4.08 5.57 3.80 9.69 -64.97%
NAPS 1.71 1.00 1.73 1.00 1.76 1.73 1.75 -1.52%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 445.02 453.75 455.14 426.48 420.04 405.08 396.43 7.99%
EPS 1.64 2.72 1.97 4.29 1.51 2.18 5.08 -52.84%
DPS 2.00 4.05 4.05 4.05 5.76 3.69 9.69 -64.97%
NAPS 1.71 1.00 1.73 0.9925 1.8184 1.6812 1.75 -1.52%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.34 1.51 1.51 1.71 1.50 1.63 2.17 -
P/RPS 0.53 0.33 0.33 0.40 0.37 0.39 0.55 -2.43%
P/EPS 142.96 55.42 76.73 39.58 102.66 72.54 42.69 123.34%
EY 0.70 1.80 1.30 2.53 0.97 1.38 2.34 -55.17%
DY 0.85 2.68 2.68 2.39 3.72 2.33 4.47 -66.83%
P/NAPS 1.37 1.51 0.87 1.71 0.85 0.94 1.24 6.85%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 29/08/16 24/05/16 29/02/16 26/11/15 24/08/15 26/05/15 -
Price 1.69 2.10 1.34 1.53 1.84 1.21 2.01 -
P/RPS 0.38 0.46 0.29 0.36 0.45 0.29 0.51 -17.76%
P/EPS 103.25 77.08 68.09 35.41 125.93 53.85 39.54 89.29%
EY 0.97 1.30 1.47 2.82 0.79 1.86 2.53 -47.13%
DY 1.18 1.93 3.02 2.67 3.03 3.14 4.82 -60.76%
P/NAPS 0.99 2.10 0.77 1.53 1.05 0.70 1.15 -9.48%

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