[FGV] QoQ TTM Result on 31-Mar-2023 [#1]

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
TTM Result
Revenue	19,359,186	20,095,260	21,370,472	24,302,686	25,563,852	25,647,358	24,780,900	-15.13%
YoY %	-3.66%	-5.97%	-12.07%	-4.93%	-0.33%	3.50%	-	-
Horiz. %	78.12%	81.09%	86.24%	98.07%	103.16%	103.50%	100.00%	-
PBT	304,924	602,511	916,764	1,475,254	1,915,809	2,126,494	2,254,635	-73.55%
YoY %	-49.39%	-34.28%	-37.86%	-23.00%	-9.91%	-5.68%	-	-
Horiz. %	13.52%	26.72%	40.66%	65.43%	84.97%	94.32%	100.00%	-
Tax	-193,122	-266,612	-387,255	-571,775	-653,793	-763,351	-707,425	-57.81%
YoY %	27.56%	31.15%	32.27%	12.54%	14.35%	-7.91%	-	-
Horiz. %	27.30%	37.69%	54.74%	80.82%	92.42%	107.91%	100.00%	-
NP	111,802	335,899	529,509	903,479	1,262,016	1,363,143	1,547,210	-82.56%
YoY %	-66.72%	-36.56%	-41.39%	-28.41%	-7.42%	-11.90%	-	-
Horiz. %	7.23%	21.71%	34.22%	58.39%	81.57%	88.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	103,002	368,887	578,576	965,497	1,322,641	1,450,016	1,607,738	-83.90%
YoY %	-72.08%	-36.24%	-40.07%	-27.00%	-8.78%	-9.81%	-	-
Horiz. %	6.41%	22.94%	35.99%	60.05%	82.27%	90.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	63.33%	44.25%	42.24%	38.76%	34.13%	35.90%	31.38%	-
YoY %	43.12%	4.76%	8.98%	13.57%	-4.93%	14.40%	-	-
Horiz. %	201.82%	141.01%	134.61%	123.52%	108.76%	114.40%	100.00%	-
Total Cost	19,247,384	19,759,361	20,840,963	23,399,207	24,301,836	24,284,215	23,233,690	-11.76%
YoY %	-2.59%	-5.19%	-10.93%	-3.71%	0.07%	4.52%	-	-
Horiz. %	82.84%	85.05%	89.70%	100.71%	104.60%	104.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,982,969	5,946,487	5,873,524	5,837,043	6,238,340	5,982,969	5,837,043	1.65%
YoY %	0.61%	1.24%	0.62%	-6.43%	4.27%	2.50%	-	-
Horiz. %	102.50%	101.87%	100.62%	100.00%	106.88%	102.50%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	109,444	401,296	401,296	547,222	547,222	148,844	148,844	-18.48%
YoY %	-72.73%	0.00%	-26.67%	0.00%	267.65%	0.00%	-	-
Horiz. %	73.53%	269.61%	269.61%	367.65%	367.65%	100.00%	100.00%	-
Div Payout %	106.25%	108.79%	69.36%	56.68%	41.37%	10.27%	9.26%	-
YoY %	-2.33%	56.85%	22.37%	37.01%	302.82%	10.91%	-	-
Horiz. %	1,147.41%	1,174.84%	749.03%	612.10%	446.76%	110.91%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	5,982,969	5,946,487	5,873,524	5,837,043	6,238,340	5,982,969	5,837,043	1.65%
YoY %	0.61%	1.24%	0.62%	-6.43%	4.27%	2.50%	-	-
Horiz. %	102.50%	101.87%	100.62%	100.00%	106.88%	102.50%	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%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	0.58%	1.67%	2.48%	3.72%	4.94%	5.31%	6.24%	-
YoY %	-65.27%	-32.66%	-33.33%	-24.70%	-6.97%	-14.90%	-	-
Horiz. %	9.29%	26.76%	39.74%	59.62%	79.17%	85.10%	100.00%	-
ROE	1.72%	6.20%	9.85%	16.54%	21.20%	24.24%	27.54%	-
YoY %	-72.26%	-37.06%	-40.45%	-21.98%	-12.54%	-11.98%	-	-
Horiz. %	6.25%	22.51%	35.77%	60.06%	76.98%	88.02%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	530.66	550.83	585.79	666.16	700.73	703.02	679.27	-15.13%
YoY %	-3.66%	-5.97%	-12.06%	-4.93%	-0.33%	3.50%	-	-
Horiz. %	78.12%	81.09%	86.24%	98.07%	103.16%	103.50%	100.00%	-
EPS	2.82	10.11	15.86	26.47	36.26	39.75	44.07	-83.92%
YoY %	-72.11%	-36.25%	-40.08%	-27.00%	-8.78%	-9.80%	-	-
Horiz. %	6.40%	22.94%	35.99%	60.06%	82.28%	90.20%	100.00%	-
DPS	3.00	11.00	11.00	15.00	15.00	4.08	4.08	-18.48%
YoY %	-72.73%	0.00%	-26.67%	0.00%	267.65%	0.00%	-	-
Horiz. %	73.53%	269.61%	269.61%	367.65%	367.65%	100.00%	100.00%	-
NAPS	1.64	1.63	1.61	1.60	1.71	1.64	1.60	1.65%
YoY %	0.61%	1.24%	0.63%	-6.43%	4.27%	2.50%	-	-
Horiz. %	102.50%	101.87%	100.63%	100.00%	106.87%	102.50%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 3,648,152
RPS	530.66	550.83	585.79	666.16	700.73	703.02	679.27	-15.13%
YoY %	-3.66%	-5.97%	-12.06%	-4.93%	-0.33%	3.50%	-	-
Horiz. %	78.12%	81.09%	86.24%	98.07%	103.16%	103.50%	100.00%	-
EPS	2.82	10.11	15.86	26.47	36.26	39.75	44.07	-83.92%
YoY %	-72.11%	-36.25%	-40.08%	-27.00%	-8.78%	-9.80%	-	-
Horiz. %	6.40%	22.94%	35.99%	60.06%	82.28%	90.20%	100.00%	-
DPS	3.00	11.00	11.00	15.00	15.00	4.08	4.08	-18.48%
YoY %	-72.73%	0.00%	-26.67%	0.00%	267.65%	0.00%	-	-
Horiz. %	73.53%	269.61%	269.61%	367.65%	367.65%	100.00%	100.00%	-
NAPS	1.64	1.63	1.61	1.60	1.71	1.64	1.60	1.65%
YoY %	0.61%	1.24%	0.63%	-6.43%	4.27%	2.50%	-	-
Horiz. %	102.50%	101.87%	100.63%	100.00%	106.87%	102.50%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	1.38	1.39	1.45	1.48	1.32	1.41	1.46	-
P/RPS	0.26	0.25	0.25	0.22	0.19	0.20	0.21	15.25%
YoY %	4.00%	0.00%	13.64%	15.79%	-5.00%	-4.76%	-	-
Horiz. %	123.81%	119.05%	119.05%	104.76%	90.48%	95.24%	100.00%	-
P/EPS	48.88	13.75	9.14	5.59	3.64	3.55	3.31	498.97%
YoY %	255.49%	50.44%	63.51%	53.57%	2.54%	7.25%	-	-
Horiz. %	1,476.74%	415.41%	276.13%	168.88%	109.97%	107.25%	100.00%	-
EY	2.05	7.27	10.94	17.88	27.47	28.19	30.18	-83.27%
YoY %	-71.80%	-33.55%	-38.81%	-34.91%	-2.55%	-6.59%	-	-
Horiz. %	6.79%	24.09%	36.25%	59.24%	91.02%	93.41%	100.00%	-
DY	2.17	7.91	7.59	10.14	11.36	2.89	2.79	-15.38%
YoY %	-72.57%	4.22%	-25.15%	-10.74%	293.08%	3.58%	-	-
Horiz. %	77.78%	283.51%	272.04%	363.44%	407.17%	103.58%	100.00%	-
P/NAPS	0.84	0.85	0.90	0.93	0.77	0.86	0.91	-5.18%
YoY %	-1.18%	-5.56%	-3.23%	20.78%	-10.47%	-5.49%	-	-
Horiz. %	92.31%	93.41%	98.90%	102.20%	84.62%	94.51%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	26/02/24	29/11/23	28/08/23	30/05/23	27/02/23	30/11/22	30/08/22	-
Price	1.46	1.35	1.42	1.34	1.45	1.35	1.52	-
P/RPS	0.28	0.25	0.24	0.20	0.21	0.19	0.22	17.39%
YoY %	12.00%	4.17%	20.00%	-4.76%	10.53%	-13.64%	-	-
Horiz. %	127.27%	113.64%	109.09%	90.91%	95.45%	86.36%	100.00%	-
P/EPS	51.71	13.35	8.95	5.06	4.00	3.40	3.45	504.91%
YoY %	287.34%	49.16%	76.88%	26.50%	17.65%	-1.45%	-	-
Horiz. %	1,498.84%	386.96%	259.42%	146.67%	115.94%	98.55%	100.00%	-
EY	1.93	7.49	11.17	19.75	25.00	29.44	28.99	-83.49%
YoY %	-74.23%	-32.95%	-43.44%	-21.00%	-15.08%	1.55%	-	-
Horiz. %	6.66%	25.84%	38.53%	68.13%	86.24%	101.55%	100.00%	-
DY	2.05	8.15	7.75	11.19	10.34	3.02	2.68	-16.31%
YoY %	-74.85%	5.16%	-30.74%	8.22%	242.38%	12.69%	-	-
Horiz. %	76.49%	304.10%	289.18%	417.54%	385.82%	112.69%	100.00%	-
P/NAPS	0.89	0.83	0.88	0.84	0.85	0.82	0.95	-4.24%
YoY %	7.23%	-5.68%	4.76%	-1.18%	3.66%	-13.68%	-	-
Horiz. %	93.68%	87.37%	92.63%	88.42%	89.47%	86.32%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 15:20:00

ADX

5 Mins

SELL

2024-05-07 15:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-07 15:20:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-07 14:55:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-07 14:55:00

TURTLE SYSTEM 55

5 Mins

BUY

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 >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

405

MPI

MALAYSIAN PACIFIC INDUSTRIES

347

PTRANS

PERAK TRANSIT BERHAD

342

HLIND

HONG LEONG INDUSTRIES BHD

330

SNS

SNS NETWORK TECHNOLOGY BERHAD

327

MYEG

MY E.G. SERVICES BHD

305

DNEX

DAGANG NEXCHANGE BERHAD

286

YTL

YTL CORPORATION BHD

259

PBBANK

PUBLIC BANK BHD

230

Daily Stocks

INGENIEU

0.095

-0.015

691,620,300

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.16

-0.02

117,499,800

ICONIC

0.13

+0.015

106,991,700

MYEG

0.925

+0.01

94,967,000

HSI-HUT

0.215

+0.01

83,047,400

CAPITALA

0.905

+0.065

81,906,800

ICONIC-WA

0.055

+0.01

79,076,800

EDUSPEC-OR

0.005

0.00

75,002,700

BPURI

0.075

+0.005

74,833,500

More active Stocks

CARLSBG

19.38

+0.68

411,700

HLBANK

19.76

+0.42

429,100

HEIM

23.72

+0.40

149,100

MPI

31.38

+0.38

149,000

HLFG

17.44

+0.34

284,300

NESTLE

128.30

+0.30

30,400

PETDAG

21.90

+0.24

72,500

CHGP

2.64

+0.23

1,715,900

PANAMY

19.32

+0.20

51,500

RANHILL

1.38

+0.19

36,770,700

More gainer Stocks

AJI

19.56

-0.48

435,900

HUMEIND-LA

4.00

-0.38

3,000

DLADY

34.24

-0.26

5,900

SAM

5.38

-0.16

398,600

CHINHIN

3.10

-0.12

445,300

LPI

12.08

-0.12

74,100

KUAISHO-C17

0.08

-0.12

58,800

HSI-HU1

0.09

-0.11

1,178,000

PERTAMA

2.30

-0.10

6,946,400

PLB

1.05

-0.10

60,000

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