[FGV] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -26.86%
YoY- -35.65%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 4,259,082 4,299,827 3,674,096 3,858,810 1,875,920 22.73%
PBT 159,225 134,378 707,629 209,453 408,168 -20.95%
Tax -2,093 -58,252 -193,714 27,591 -91,433 -61.07%
NP 157,132 76,126 513,915 237,044 316,735 -16.06%
-
NP to SH 101,382 20,211 499,924 179,640 279,140 -22.35%
-
Tax Rate 1.31% 43.35% 27.38% -13.17% 22.40% -
Total Cost 4,101,950 4,223,701 3,160,181 3,621,766 1,559,185 27.33%
-
Net Worth 6,457,228 6,347,784 6,566,673 4,725,328 5,621,006 3.52%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 72,963 145,926 364,815 240,510 24,923 30.78%
Div Payout % 71.97% 722.01% 72.97% 133.88% 8.93% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 6,457,228 6,347,784 6,566,673 4,725,328 5,621,006 3.52%
NOSH 3,648,152 3,648,152 3,648,152 3,648,152 1,767,612 19.84%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.69% 1.77% 13.99% 6.14% 16.88% -
ROE 1.57% 0.32% 7.61% 3.80% 4.97% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 116.75 117.86 100.71 136.38 106.13 2.41%
EPS 2.80 0.60 13.70 6.30 15.80 -35.09%
DPS 2.00 4.00 10.00 8.50 1.41 9.12%
NAPS 1.77 1.74 1.80 1.67 3.18 -13.61%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 116.79 117.90 100.75 105.81 51.44 22.73%
EPS 2.78 0.55 13.71 4.93 7.65 -22.34%
DPS 2.00 4.00 10.00 6.59 0.68 30.93%
NAPS 1.7706 1.7406 1.8006 1.2957 1.5413 3.52%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 - -
Price 1.71 2.18 4.49 4.62 0.00 -
P/RPS 1.46 1.85 4.46 3.39 0.00 -
P/EPS 61.53 393.50 32.77 72.77 0.00 -
EY 1.63 0.25 3.05 1.37 0.00 -
DY 1.17 1.83 2.23 1.84 0.00 -
P/NAPS 0.97 1.25 2.49 2.77 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/02/16 24/02/15 26/02/14 26/02/13 - -
Price 1.53 2.94 4.55 4.44 0.00 -
P/RPS 1.31 2.49 4.52 3.26 0.00 -
P/EPS 55.06 530.68 33.20 69.94 0.00 -
EY 1.82 0.19 3.01 1.43 0.00 -
DY 1.31 1.36 2.20 1.91 0.00 -
P/NAPS 0.86 1.69 2.53 2.66 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