[FGV] YoY Quarter Result on 30-Sep-2020 [#3]

Announcement Date
17-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 566.18%
YoY- 152.17%
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 5,315,802 3,989,459 3,549,245 3,193,304 4,148,989 4,191,840 4,510,291 2.77%
PBT 507,567 172,272 -361,553 -911,898 111,109 1,888 -62,434 -
Tax -106,529 -59,739 -1,518 -1,903 -60,314 -23,229 82,625 -
NP 401,038 112,533 -363,071 -913,801 50,795 -21,341 20,191 64.49%
-
NP to SH 399,393 136,893 -262,410 -849,256 38,772 -73,606 -33,922 -
-
Tax Rate 20.99% 34.68% - - 54.28% 1,230.35% - -
Total Cost 4,914,764 3,876,926 3,912,316 4,107,105 4,098,194 4,213,181 4,490,100 1.51%
-
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 % - - - - 470.46% - 0.00% -
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 7.54% 2.82% -10.23% -28.62% 1.22% -0.51% 0.45% -
ROE 8.17% 3.32% -6.37% -17.91% 0.67% -1.18% -0.53% -
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 145.71 109.36 97.29 87.53 113.73 114.90 123.63 2.77%
EPS 10.90 3.80 -7.20 -23.30 1.10 -2.00 -0.90 -
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 145.71 109.36 97.29 87.53 113.73 114.90 123.63 2.77%
EPS 10.90 3.80 -7.20 -23.30 1.10 -2.00 -0.90 -
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 0.93 1.05 0.91 1.77 1.49 2.04 1.21 -4.28%
P/EPS 12.42 30.65 -12.37 -6.66 159.02 -115.98 -161.32 -
EY 8.05 3.26 -8.08 -15.02 0.63 -0.86 -0.62 -
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 1.02 1.12 1.35 1.06 1.62 1.47 1.49 -6.11%
P/EPS 13.52 32.51 -18.21 -4.00 173.13 -83.76 -197.88 -
EY 7.40 3.08 -5.49 -25.03 0.58 -1.19 -0.51 -
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