[FGV] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -30.01%
YoY- -22.97%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 16,115,853 15,214,212 15,126,609 11,858,549 12,036,918 7,436,209 16.70%
PBT 56,800 267,612 1,044,393 1,097,873 1,201,304 1,995,492 -50.88%
Tax -91,186 -63,780 -450,081 -305,362 -310,856 -550,809 -30.18%
NP -34,386 203,832 594,312 792,510 890,448 1,444,682 -
-
NP to SH -107,988 20,988 381,544 643,102 834,846 1,398,165 -
-
Tax Rate 160.54% 23.83% 43.09% 27.81% 25.88% 27.60% -
Total Cost 16,150,239 15,010,380 14,532,297 11,066,038 11,146,470 5,991,526 21.90%
-
Net Worth 6,238,340 6,420,747 6,238,340 6,311,303 5,946,487 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 97,284 291,852 291,852 2,432 - -
Div Payout % - 463.52% 76.49% 45.38% 0.29% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 6,238,340 6,420,747 6,238,340 6,311,303 5,946,487 0 -
NOSH 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 1,768,337 15.56%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -0.21% 1.34% 3.93% 6.68% 7.40% 19.43% -
ROE -1.73% 0.33% 6.12% 10.19% 14.04% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 441.75 417.04 414.64 325.06 329.95 420.52 0.98%
EPS -2.93 0.53 10.40 17.60 22.93 79.07 -
DPS 0.00 2.67 8.00 8.00 0.07 0.00 -
NAPS 1.71 1.76 1.71 1.73 1.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 441.91 417.18 414.78 325.17 330.06 203.90 16.71%
EPS -2.96 0.58 10.46 17.63 22.89 38.34 -
DPS 0.00 2.67 8.00 8.00 0.07 0.00 -
NAPS 1.7106 1.7606 1.7106 1.7306 1.6306 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 - -
Price 2.34 1.50 3.53 4.20 4.83 0.00 -
P/RPS 0.53 0.36 0.85 1.29 1.46 0.00 -
P/EPS -79.05 260.73 33.75 23.83 21.11 0.00 -
EY -1.26 0.38 2.96 4.20 4.74 0.00 -
DY 0.00 1.78 2.27 1.90 0.01 0.00 -
P/NAPS 1.37 0.85 2.06 2.43 2.96 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/16 26/11/15 27/11/14 27/11/13 30/11/12 - -
Price 1.69 1.84 3.38 4.45 4.55 0.00 -
P/RPS 0.38 0.44 0.82 1.37 1.38 0.00 -
P/EPS -57.09 319.83 32.32 25.24 19.88 0.00 -
EY -1.75 0.31 3.09 3.96 5.03 0.00 -
DY 0.00 1.45 2.37 1.80 0.01 0.00 -
P/NAPS 0.99 1.05 1.98 2.57 2.79 0.00 -

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
Post a Comment