[FGV] QoQ TTM Result on 31-Mar-2014 [#1]

Stock

[FGV] FGV HOLDINGS BERHAD

Announcement Date

23-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Mar-2014 [#1]

Profit Trend

QoQ- 0.7%

YoY- 31.8%

Quarter Report

FGVH_1Q2014 23.5.14.pdf

Latest QR

Upcoming QR

FGV's Result

FGV's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	15,478,685	15,239,576	14,495,537	13,611,922	12,568,008	12,752,722	13,303,649	10.59%
YoY %	1.57%	5.13%	6.49%	8.31%	-1.45%	-4.14%	-	-
Horiz. %	116.35%	114.55%	108.96%	102.32%	94.47%	95.86%	100.00%	-
PBT	927,224	1,460,508	1,379,551	1,586,743	1,531,034	1,005,480	1,246,908	-17.87%
YoY %	-36.51%	5.87%	-13.06%	3.64%	52.27%	-19.36%	-	-
Horiz. %	74.36%	117.13%	110.64%	127.25%	122.79%	80.64%	100.00%	-
Tax	-388,572	-500,859	-383,618	-436,695	-422,736	-173,875	-250,113	34.03%
YoY %	22.42%	-30.56%	12.15%	-3.30%	-143.13%	30.48%	-	-
Horiz. %	155.36%	200.25%	153.38%	174.60%	169.02%	69.52%	100.00%	-
NP	538,652	959,649	995,933	1,150,048	1,108,298	831,605	996,795	-33.58%
YoY %	-43.87%	-3.64%	-13.40%	3.77%	33.27%	-16.57%	-	-
Horiz. %	54.04%	96.27%	99.91%	115.37%	111.19%	83.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	325,487	786,082	818,313	989,163	982,251	700,035	884,848	-48.56%
YoY %	-58.59%	-3.94%	-17.27%	0.70%	40.31%	-20.89%	-	-
Horiz. %	36.78%	88.84%	92.48%	111.79%	111.01%	79.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.91%	34.29%	27.81%	27.52%	27.61%	17.29%	20.06%	-
YoY %	22.22%	23.30%	1.05%	-0.33%	59.69%	-13.81%	-	-
Horiz. %	208.92%	170.94%	138.63%	137.19%	137.64%	86.19%	100.00%	-
Total Cost	14,940,033	14,279,927	13,499,604	12,461,874	11,459,710	11,921,117	12,306,854	13.75%
YoY %	4.62%	5.78%	8.33%	8.75%	-3.87%	-3.13%	-	-
Horiz. %	121.40%	116.03%	109.69%	101.26%	93.12%	96.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,894,874	6,238,340	6,493,710	6,739,467	6,566,673	6,311,303	6,566,673	-6.92%
YoY %	-5.51%	-3.93%	-3.65%	2.63%	4.05%	-3.89%	-	-
Horiz. %	89.77%	95.00%	98.89%	102.63%	100.00%	96.11%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	353,629	583,704	802,593	583,704	583,704	461,260	443,985	-14.03%
YoY %	-39.42%	-27.27%	37.50%	0.00%	26.55%	3.89%	-	-
Horiz. %	79.65%	131.47%	180.77%	131.47%	131.47%	103.89%	100.00%	-
Div Payout %	108.65%	74.25%	98.08%	59.01%	59.43%	65.89%	50.18%	-
YoY %	46.33%	-24.30%	66.21%	-0.71%	-9.80%	31.31%	-	-
Horiz. %	216.52%	147.97%	195.46%	117.60%	118.43%	131.31%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	5,894,874	6,238,340	6,493,710	6,739,467	6,566,673	6,311,303	6,566,673	-6.92%
YoY %	-5.51%	-3.93%	-3.65%	2.63%	4.05%	-3.89%	-	-
Horiz. %	89.77%	95.00%	98.89%	102.63%	100.00%	96.11%	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%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	3.48%	6.30%	6.87%	8.45%	8.82%	6.52%	7.49%	-
YoY %	-44.76%	-8.30%	-18.70%	-4.20%	35.28%	-12.95%	-	-
Horiz. %	46.46%	84.11%	91.72%	112.82%	117.76%	87.05%	100.00%	-
ROE	5.52%	12.60%	12.60%	14.68%	14.96%	11.09%	13.47%	-
YoY %	-56.19%	0.00%	-14.17%	-1.87%	34.90%	-17.67%	-	-
Horiz. %	40.98%	93.54%	93.54%	108.98%	111.06%	82.33%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	459.51	417.73	397.34	369.61	344.50	349.57	364.67	16.61%
YoY %	10.00%	5.13%	7.50%	7.29%	-1.45%	-4.14%	-	-
Horiz. %	126.01%	114.55%	108.96%	101.35%	94.47%	95.86%	100.00%	-
EPS	9.66	21.55	22.43	26.86	26.92	19.19	24.25	-45.77%
YoY %	-55.17%	-3.92%	-16.49%	-0.22%	40.28%	-20.87%	-	-
Horiz. %	39.84%	88.87%	92.49%	110.76%	111.01%	79.13%	100.00%	-
DPS	10.50	16.00	22.00	16.00	16.00	12.64	12.17	-9.34%
YoY %	-34.38%	-27.27%	37.50%	0.00%	26.58%	3.86%	-	-
Horiz. %	86.28%	131.47%	180.77%	131.47%	131.47%	103.86%	100.00%	-
NAPS	1.75	1.71	1.78	1.83	1.80	1.73	1.80	-1.85%
YoY %	2.34%	-3.93%	-2.73%	1.67%	4.05%	-3.89%	-	-
Horiz. %	97.22%	95.00%	98.89%	101.67%	100.00%	96.11%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,648,152
RPS	424.29	417.73	397.34	373.12	344.50	349.57	364.67	10.59%
YoY %	1.57%	5.13%	6.49%	8.31%	-1.45%	-4.14%	-	-
Horiz. %	116.35%	114.55%	108.96%	102.32%	94.47%	95.86%	100.00%	-
EPS	8.92	21.55	22.43	27.11	26.92	19.19	24.25	-48.56%
YoY %	-58.61%	-3.92%	-17.26%	0.71%	40.28%	-20.87%	-	-
Horiz. %	36.78%	88.87%	92.49%	111.79%	111.01%	79.13%	100.00%	-
DPS	9.69	16.00	22.00	16.00	16.00	12.64	12.17	-14.05%
YoY %	-39.44%	-27.27%	37.50%	0.00%	26.58%	3.86%	-	-
Horiz. %	79.62%	131.47%	180.77%	131.47%	131.47%	103.86%	100.00%	-
NAPS	1.6159	1.71	1.78	1.8474	1.80	1.73	1.80	-6.92%
YoY %	-5.50%	-3.93%	-3.65%	2.63%	4.05%	-3.89%	-	-
Horiz. %	89.77%	95.00%	98.89%	102.63%	100.00%	96.11%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	2.18	3.53	4.16	4.65	4.49	4.20	4.52	-
P/RPS	0.47	0.85	1.05	1.26	1.30	1.20	1.24	-47.53%
YoY %	-44.71%	-19.05%	-16.67%	-3.08%	8.33%	-3.23%	-	-
Horiz. %	37.90%	68.55%	84.68%	101.61%	104.84%	96.77%	100.00%	-
P/EPS	22.56	16.38	18.55	17.31	16.68	21.89	18.64	13.53%
YoY %	37.73%	-11.70%	7.16%	3.78%	-23.80%	17.44%	-	-
Horiz. %	121.03%	87.88%	99.52%	92.86%	89.48%	117.44%	100.00%	-
EY	4.43	6.10	5.39	5.78	6.00	4.57	5.37	-12.00%
YoY %	-27.38%	13.17%	-6.75%	-3.67%	31.29%	-14.90%	-	-
Horiz. %	82.50%	113.59%	100.37%	107.64%	111.73%	85.10%	100.00%	-
DY	4.82	4.53	5.29	3.44	3.56	3.01	2.69	47.36%
YoY %	6.40%	-14.37%	53.78%	-3.37%	18.27%	11.90%	-	-
Horiz. %	179.18%	168.40%	196.65%	127.88%	132.34%	111.90%	100.00%	-
P/NAPS	1.25	2.06	2.34	2.54	2.49	2.43	2.51	-37.09%
YoY %	-39.32%	-11.97%	-7.87%	2.01%	2.47%	-3.19%	-	-
Horiz. %	49.80%	82.07%	93.23%	101.20%	99.20%	96.81%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	24/02/15	27/11/14	25/08/14	23/05/14	26/02/14	27/11/13	29/08/13	-
Price	2.94	3.38	3.84	4.60	4.55	4.45	4.32	-
P/RPS	0.64	0.81	0.97	1.24	1.32	1.27	1.18	-33.41%
YoY %	-20.99%	-16.49%	-21.77%	-6.06%	3.94%	7.63%	-	-
Horiz. %	54.24%	68.64%	82.20%	105.08%	111.86%	107.63%	100.00%	-
P/EPS	30.43	15.69	17.12	17.13	16.90	23.19	17.81	42.78%
YoY %	93.95%	-8.35%	-0.06%	1.36%	-27.12%	30.21%	-	-
Horiz. %	170.86%	88.10%	96.13%	96.18%	94.89%	130.21%	100.00%	-
EY	3.29	6.37	5.84	5.84	5.92	4.31	5.61	-29.86%
YoY %	-48.35%	9.08%	0.00%	-1.35%	37.35%	-23.17%	-	-
Horiz. %	58.65%	113.55%	104.10%	104.10%	105.53%	76.83%	100.00%	-
DY	3.57	4.73	5.73	3.48	3.52	2.84	2.82	16.97%
YoY %	-24.52%	-17.45%	64.66%	-1.14%	23.94%	0.71%	-	-
Horiz. %	126.60%	167.73%	203.19%	123.40%	124.82%	100.71%	100.00%	-
P/NAPS	1.68	1.98	2.16	2.51	2.53	2.57	2.40	-21.11%
YoY %	-15.15%	-8.33%	-13.94%	-0.79%	-1.56%	7.08%	-	-
Horiz. %	70.00%	82.50%	90.00%	104.58%	105.42%	107.08%	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

Latest Videos

MQ Market Updates - 19 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 16:30:00

OBV

30 Mins

SELL

2024-04-19 12:00:00

ADX

Hourly

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

PTRANS

PERAK TRANSIT BERHAD

449

MPI

MALAYSIAN PACIFIC INDUSTRIES

440

SAPNRG

SAPURA ENERGY BERHAD

437

HLIND

HONG LEONG INDUSTRIES BHD

419

YTLPOWR

YTL POWER INTERNATIONAL BHD

376

MAYBANK

MALAYAN BANKING BHD

371

PBBANK

PUBLIC BANK BHD

318

GENTING

GENTING BHD

305

DNEX

DAGANG NEXCHANGE BERHAD

270

Daily Stocks

HSI-CVM

0.125

-0.025

191,779,500

INIX-OR

0.02

0.00

141,839,900

HSI-CVH

0.205

-0.025

138,545,500

HSI-HUE

0.165

+0.01

136,146,300

TWL

0.03

0.00

96,151,500

HSI-CVA

0.065

-0.02

80,936,000

BPURI

0.08

0.00

77,603,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HSY

0.205

+0.03

72,656,500

VELESTO

0.275

+0.005

72,348,800

More active Stocks

NESTLE

124.00

+1.00

235,100

UTDPLT

25.40

+0.40

356,300

CHINHIN

4.89

+0.31

334,400

MPI

31.10

+0.24

203,400

MISC

8.01

+0.18

6,865,100

PIE

5.75

+0.18

5,297,900

PMETAL

5.44

+0.16

12,790,700

KLK

22.86

+0.16

1,200,200

HIBISCS

2.76

+0.14

21,402,100

DAYANG

2.55

+0.14

10,107,700

More gainer Stocks

AJI

18.68

-0.50

50,600

DLADY

32.80

-0.42

294,800

HEIM

22.40

-0.38

341,500

HSI-CVU

0.89

-0.33

700,000

HUMEIND-LA

3.40

-0.28

1,000

SAM

4.50

-0.27

1,083,700

PANAMY

18.64

-0.24

62,700

SAB

3.16

-0.24

6,300

CRESNDO

3.70

-0.20

1,199,100

NIKKEI-CD

0.21

-0.19

48,000

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