[FGV] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -472.22%
YoY- 63.5%
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 13,391,041 10,066,906 10,104,663 10,233,344 12,695,839 12,086,890 11,410,659 2.70%
PBT 1,022,028 22,038 -396,449 -899,157 166,010 42,600 200,709 31.13%
Tax -270,277 -71,326 -23,849 -5,044 -118,492 -68,390 -47,835 33.42%
NP 751,751 -49,288 -420,298 -904,201 47,518 -25,790 152,874 30.37%
-
NP to SH 702,789 15,093 -317,980 -871,153 67,154 -80,991 15,741 88.24%
-
Tax Rate 26.45% 323.65% - - 71.38% 160.54% 23.83% -
Total Cost 12,639,290 10,116,194 10,524,961 11,137,545 12,648,321 12,112,680 11,257,785 1.94%
-
Net Worth 4,888,523 4,122,411 4,122,411 4,742,597 5,764,080 6,238,340 6,420,747 -4.43%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - 182,407 - 72,963 -
Div Payout % - - - - 271.63% - 463.52% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 4,888,523 4,122,411 4,122,411 4,742,597 5,764,080 6,238,340 6,420,747 -4.43%
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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.61% -0.49% -4.16% -8.84% 0.37% -0.21% 1.34% -
ROE 14.38% 0.37% -7.71% -18.37% 1.17% -1.30% 0.25% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 367.06 275.95 276.98 280.51 348.01 331.32 312.78 2.70%
EPS 19.30 0.40 -8.70 -23.90 1.80 -2.20 0.40 90.68%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 2.00 -
NAPS 1.34 1.13 1.13 1.30 1.58 1.71 1.76 -4.43%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 367.06 275.95 276.98 280.51 348.01 331.32 312.78 2.70%
EPS 19.30 0.40 -8.70 -23.90 1.80 -2.20 0.40 90.68%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 2.00 -
NAPS 1.34 1.13 1.13 1.30 1.58 1.71 1.76 -4.43%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.36 1.15 0.89 1.55 1.69 2.34 1.50 -
P/RPS 0.37 0.42 0.32 0.55 0.49 0.71 0.48 -4.24%
P/EPS 7.06 277.97 -10.21 -6.49 91.81 -105.40 347.64 -47.73%
EY 14.16 0.36 -9.79 -15.41 1.09 -0.95 0.29 91.06%
DY 0.00 0.00 0.00 0.00 2.96 0.00 1.33 -
P/NAPS 1.01 1.02 0.79 1.19 1.07 1.37 0.85 2.91%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 17/11/20 28/11/19 28/11/18 23/11/17 22/11/16 26/11/15 -
Price 1.48 1.22 1.31 0.93 1.84 1.69 1.84 -
P/RPS 0.40 0.44 0.47 0.33 0.53 0.51 0.59 -6.26%
P/EPS 7.68 294.89 -15.03 -3.89 99.96 -76.12 426.44 -48.77%
EY 13.02 0.34 -6.65 -25.68 1.00 -1.31 0.23 95.83%
DY 0.00 0.00 0.00 0.00 2.72 0.00 1.09 -
P/NAPS 1.10 1.08 1.16 0.72 1.16 0.99 1.05 0.77%

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