[FGV] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 2083.17%
YoY- 178.29%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 5,154,385 4,259,082 4,299,827 3,674,096 3,858,810 1,875,920 22.37%
PBT 199,937 159,225 134,378 707,629 209,453 408,168 -13.28%
Tax -107,688 -2,093 -58,252 -193,714 27,591 -91,433 3.32%
NP 92,249 157,132 76,126 513,915 237,044 316,735 -21.84%
-
NP to SH 112,457 101,382 20,211 499,924 179,640 279,140 -16.60%
-
Tax Rate 53.86% 1.31% 43.35% 27.38% -13.17% 22.40% -
Total Cost 5,062,136 4,101,950 4,223,701 3,160,181 3,621,766 1,559,185 26.52%
-
Net Worth 5,800,561 6,457,228 6,347,784 6,566,673 4,725,328 5,621,006 0.63%
Dividend
31/12/16 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 -
Div Payout % - 71.97% 722.01% 72.97% 133.88% 8.93% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 5,800,561 6,457,228 6,347,784 6,566,673 4,725,328 5,621,006 0.63%
NOSH 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 1,767,612 15.57%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.79% 3.69% 1.77% 13.99% 6.14% 16.88% -
ROE 1.94% 1.57% 0.32% 7.61% 3.80% 4.97% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 141.29 116.75 117.86 100.71 136.38 106.13 5.88%
EPS 3.10 2.80 0.60 13.70 6.30 15.80 -27.77%
DPS 0.00 2.00 4.00 10.00 8.50 1.41 -
NAPS 1.59 1.77 1.74 1.80 1.67 3.18 -12.93%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 141.34 116.79 117.90 100.75 105.81 51.44 22.37%
EPS 3.08 2.78 0.55 13.71 4.93 7.65 -16.61%
DPS 0.00 2.00 4.00 10.00 6.59 0.68 -
NAPS 1.5905 1.7706 1.7406 1.8006 1.2957 1.5413 0.62%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - -
Price 1.55 1.71 2.18 4.49 4.62 0.00 -
P/RPS 1.10 1.46 1.85 4.46 3.39 0.00 -
P/EPS 50.28 61.53 393.50 32.77 72.77 0.00 -
EY 1.99 1.63 0.25 3.05 1.37 0.00 -
DY 0.00 1.17 1.83 2.23 1.84 0.00 -
P/NAPS 0.97 0.97 1.25 2.49 2.77 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/17 29/02/16 24/02/15 26/02/14 26/02/13 - -
Price 1.88 1.53 2.94 4.55 4.44 0.00 -
P/RPS 1.33 1.31 2.49 4.52 3.26 0.00 -
P/EPS 60.99 55.06 530.68 33.20 69.94 0.00 -
EY 1.64 1.82 0.19 3.01 1.43 0.00 -
DY 0.00 1.31 1.36 2.20 1.91 0.00 -
P/NAPS 1.18 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