[FGV] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 34.65%
YoY- 512.0%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 25,563,852 25,647,358 24,780,900 22,035,593 19,575,323 17,399,847 16,073,504 36.13%
PBT 1,915,809 2,126,494 2,254,635 2,180,721 1,695,812 1,336,423 1,001,128 53.95%
Tax -653,793 -763,351 -707,425 -624,782 -520,234 -396,606 -349,816 51.55%
NP 1,262,016 1,363,143 1,547,210 1,555,939 1,175,578 939,817 651,312 55.23%
-
NP to SH 1,322,641 1,450,016 1,607,738 1,572,531 1,167,874 837,716 575,216 73.94%
-
Tax Rate 34.13% 35.90% 31.38% 28.65% 30.68% 29.68% 34.94% -
Total Cost 24,301,836 24,284,215 23,233,690 20,479,654 18,399,745 16,460,030 15,422,192 35.30%
-
Net Worth 6,238,340 5,982,969 5,837,043 5,508,709 5,435,746 4,888,523 4,487,227 24.48%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 547,222 148,844 148,844 2,918 2,918 1,094 1,094 6130.37%
Div Payout % 41.37% 10.27% 9.26% 0.19% 0.25% 0.13% 0.19% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 6,238,340 5,982,969 5,837,043 5,508,709 5,435,746 4,888,523 4,487,227 24.48%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.94% 5.31% 6.24% 7.06% 6.01% 5.40% 4.05% -
ROE 21.20% 24.24% 27.54% 28.55% 21.49% 17.14% 12.82% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 700.73 703.02 679.27 604.02 536.58 476.95 440.59 36.13%
EPS 36.26 39.75 44.07 43.10 32.01 22.96 15.77 73.94%
DPS 15.00 4.08 4.08 0.08 0.08 0.03 0.03 6128.69%
NAPS 1.71 1.64 1.60 1.51 1.49 1.34 1.23 24.48%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 700.97 703.26 679.51 604.23 536.77 477.11 440.74 36.13%
EPS 36.27 39.76 44.09 43.12 32.02 22.97 15.77 73.97%
DPS 15.01 4.08 4.08 0.08 0.08 0.03 0.03 6131.45%
NAPS 1.7106 1.6406 1.6005 1.5105 1.4905 1.3405 1.2304 24.49%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.32 1.41 1.46 1.98 1.48 1.36 1.31 -
P/RPS 0.19 0.20 0.21 0.33 0.28 0.29 0.30 -26.18%
P/EPS 3.64 3.55 3.31 4.59 4.62 5.92 8.31 -42.23%
EY 27.47 28.19 30.18 21.77 21.63 16.88 12.04 73.04%
DY 11.36 2.89 2.79 0.04 0.05 0.02 0.02 6679.77%
P/NAPS 0.77 0.86 0.91 1.31 0.99 1.01 1.07 -19.64%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 1.45 1.35 1.52 1.71 2.04 1.48 1.49 -
P/RPS 0.21 0.19 0.22 0.28 0.38 0.31 0.34 -27.41%
P/EPS 4.00 3.40 3.45 3.97 6.37 6.45 9.45 -43.53%
EY 25.00 29.44 28.99 25.21 15.69 15.52 10.58 77.12%
DY 10.34 3.02 2.68 0.05 0.04 0.02 0.02 6268.70%
P/NAPS 0.85 0.82 0.95 1.13 1.37 1.10 1.21 -20.92%

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