[FGV] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 24.63%
YoY- 678.48%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 19,359,186 25,563,852 19,575,323 14,075,712 13,259,012 13,467,261 16,974,713 2.21%
PBT 304,924 1,915,809 1,696,574 337,195 -356,657 -1,041,554 411,534 -4.87%
Tax -193,122 -653,793 -520,996 -198,417 -14,446 -100,569 -203,488 -0.86%
NP 111,802 1,262,016 1,175,578 138,778 -371,103 -1,142,123 208,046 -9.82%
-
NP to SH 103,002 1,322,641 1,167,874 150,020 -242,191 -1,079,952 143,727 -5.39%
-
Tax Rate 63.33% 34.13% 30.71% 58.84% - - 49.45% -
Total Cost 19,247,384 24,301,836 18,399,745 13,936,934 13,630,115 14,609,384 16,766,667 2.32%
-
Net Worth 5,982,969 6,238,340 5,435,746 4,268,337 4,195,374 4,450,745 5,618,153 1.05%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 109,444 547,222 2,918 1,094 72,963 - 182,407 -8.15%
Div Payout % 106.25% 41.37% 0.25% 0.73% 0.00% - 126.91% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 5,982,969 6,238,340 5,435,746 4,268,337 4,195,374 4,450,745 5,618,153 1.05%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.58% 4.94% 6.01% 0.99% -2.80% -8.48% 1.23% -
ROE 1.72% 21.20% 21.49% 3.51% -5.77% -24.26% 2.56% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 530.66 700.73 536.58 385.83 363.44 369.15 465.30 2.21%
EPS 2.82 36.26 32.01 4.10 -6.60 -29.60 3.90 -5.25%
DPS 3.00 15.00 0.08 0.03 2.00 0.00 5.00 -8.15%
NAPS 1.64 1.71 1.49 1.17 1.15 1.22 1.54 1.05%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 530.84 700.97 536.77 385.96 363.57 369.28 465.46 2.21%
EPS 2.82 36.27 32.02 4.11 -6.64 -29.61 3.94 -5.41%
DPS 3.00 15.01 0.08 0.03 2.00 0.00 5.00 -8.15%
NAPS 1.6406 1.7106 1.4905 1.1704 1.1504 1.2204 1.5405 1.05%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.38 1.32 1.48 1.28 1.52 0.715 1.69 -
P/RPS 0.26 0.19 0.28 0.33 0.42 0.19 0.36 -5.27%
P/EPS 48.88 3.64 4.62 31.13 -22.90 -2.42 42.90 2.19%
EY 2.05 27.47 21.63 3.21 -4.37 -41.40 2.33 -2.11%
DY 2.17 11.36 0.05 0.02 1.32 0.00 2.96 -5.04%
P/NAPS 0.84 0.77 0.99 1.09 1.32 0.59 1.10 -4.39%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 28/02/22 26/02/21 28/02/20 28/02/19 23/02/18 -
Price 1.46 1.44 2.04 1.33 1.15 1.12 1.99 -
P/RPS 0.28 0.21 0.38 0.34 0.32 0.30 0.43 -6.89%
P/EPS 51.71 3.97 6.37 32.34 -17.32 -3.78 50.51 0.39%
EY 1.93 25.18 15.69 3.09 -5.77 -26.43 1.98 -0.42%
DY 2.05 10.42 0.04 0.02 1.74 0.00 2.51 -3.31%
P/NAPS 0.89 0.84 1.37 1.14 1.00 0.92 1.29 -5.99%

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