[FGV] QoQ TTM Result on 31-Mar-2020 [#1]

Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -57.38%
YoY- 64.86%
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 14,075,712 13,221,255 12,781,041 12,766,019 13,259,012 13,338,580 12,982,639 5.51%
PBT 337,195 61,830 -471,995 -547,873 -356,657 -538,846 -1,089,191 -
Tax -198,417 -61,923 -3,702 -6,277 -14,446 -119,374 -119,759 39.80%
NP 138,778 -93 -475,697 -554,150 -371,103 -658,220 -1,208,950 -
-
NP to SH 150,020 90,882 -308,421 -381,166 -242,191 -526,779 -1,113,625 -
-
Tax Rate 58.84% 100.15% - - - - - -
Total Cost 13,936,934 13,221,348 13,256,738 13,320,169 13,630,115 13,996,800 14,191,589 -1.19%
-
Net Worth 4,268,337 4,122,411 4,012,967 4,049,448 4,195,374 4,122,411 4,377,782 -1.66%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 1,094 72,963 72,963 72,963 72,963 - - -
Div Payout % 0.73% 80.28% 0.00% 0.00% 0.00% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 4,268,337 4,122,411 4,012,967 4,049,448 4,195,374 4,122,411 4,377,782 -1.66%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 0.99% 0.00% -3.72% -4.34% -2.80% -4.93% -9.31% -
ROE 3.51% 2.20% -7.69% -9.41% -5.77% -12.78% -25.44% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 385.83 362.41 350.34 349.93 363.44 365.63 355.87 5.51%
EPS 4.11 2.49 -8.45 -10.45 -6.64 -14.44 -30.53 -
DPS 0.03 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.17 1.13 1.10 1.11 1.15 1.13 1.20 -1.66%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 385.83 362.41 350.34 349.93 363.44 365.63 355.87 5.51%
EPS 4.11 2.49 -8.45 -10.45 -6.64 -14.44 -30.53 -
DPS 0.03 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 1.17 1.13 1.10 1.11 1.15 1.13 1.20 -1.66%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.28 1.15 0.995 0.855 1.52 0.89 1.12 -
P/RPS 0.33 0.32 0.28 0.24 0.42 0.24 0.31 4.23%
P/EPS 31.13 46.16 -11.77 -8.18 -22.90 -6.16 -3.67 -
EY 3.21 2.17 -8.50 -12.22 -4.37 -16.22 -27.26 -
DY 0.02 1.74 2.01 2.34 1.32 0.00 0.00 -
P/NAPS 1.09 1.02 0.90 0.77 1.32 0.79 0.93 11.11%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 17/11/20 24/08/20 28/05/20 28/02/20 28/11/19 28/08/19 -
Price 1.33 1.22 1.19 1.08 1.14 1.31 0.95 -
P/RPS 0.34 0.34 0.34 0.31 0.31 0.36 0.27 16.53%
P/EPS 32.34 48.97 -14.08 -10.34 -17.17 -9.07 -3.11 -
EY 3.09 2.04 -7.10 -9.67 -5.82 -11.02 -32.13 -
DY 0.02 1.64 1.68 1.85 1.75 0.00 0.00 -
P/NAPS 1.14 1.08 1.08 0.97 0.99 1.16 0.79 27.55%

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