[FGV] YoY Quarter Result on 31-Dec-2019 [#4]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 128.88%
YoY- 136.3%
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 6,184,282 4,008,806 3,154,349 3,233,917 4,278,874 5,154,385 4,259,082 6.40%
PBT 674,546 315,157 39,792 -142,397 245,524 199,937 159,225 27.17%
Tax -250,719 -127,091 9,403 -95,525 -84,996 -107,688 -2,093 121.86%
NP 423,827 188,066 49,195 -237,922 160,528 92,249 157,132 17.96%
-
NP to SH 465,085 134,927 75,789 -208,799 76,573 112,457 101,382 28.87%
-
Tax Rate 37.17% 40.33% -23.63% - 34.62% 53.86% 1.31% -
Total Cost 5,760,455 3,820,740 3,105,154 3,471,839 4,118,346 5,062,136 4,101,950 5.81%
-
Net Worth 5,435,746 4,268,337 4,195,374 4,450,745 5,618,153 5,800,561 6,457,228 -2.82%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 2,918 1,094 72,963 - - - 72,963 -41.49%
Div Payout % 0.63% 0.81% 96.27% - - - 71.97% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 5,435,746 4,268,337 4,195,374 4,450,745 5,618,153 5,800,561 6,457,228 -2.82%
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
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 6.85% 4.69% 1.56% -7.36% 3.75% 1.79% 3.69% -
ROE 8.56% 3.16% 1.81% -4.69% 1.36% 1.94% 1.57% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 169.52 109.89 86.46 88.65 117.29 141.29 116.75 6.40%
EPS 12.75 3.70 2.10 -5.70 2.10 3.10 2.80 28.71%
DPS 0.08 0.03 2.00 0.00 0.00 0.00 2.00 -41.49%
NAPS 1.49 1.17 1.15 1.22 1.54 1.59 1.77 -2.82%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 169.52 109.89 86.46 88.65 117.29 141.29 116.75 6.40%
EPS 12.75 3.70 2.10 -5.70 2.10 3.10 2.80 28.71%
DPS 0.08 0.03 2.00 0.00 0.00 0.00 2.00 -41.49%
NAPS 1.49 1.17 1.15 1.22 1.54 1.59 1.77 -2.82%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.48 1.28 1.52 0.715 1.69 1.55 1.71 -
P/RPS 0.87 1.16 1.76 0.81 1.44 1.10 1.46 -8.25%
P/EPS 11.61 34.61 73.17 -12.49 80.52 50.28 61.53 -24.24%
EY 8.61 2.89 1.37 -8.00 1.24 1.99 1.63 31.93%
DY 0.05 0.02 1.32 0.00 0.00 0.00 1.17 -40.84%
P/NAPS 0.99 1.09 1.32 0.59 1.10 0.97 0.97 0.34%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 26/02/21 28/02/20 28/02/19 23/02/18 28/02/17 29/02/16 -
Price 2.04 1.33 1.15 1.12 1.99 1.88 1.53 -
P/RPS 1.20 1.21 1.33 1.26 1.70 1.33 1.31 -1.44%
P/EPS 16.00 35.96 55.36 -19.57 94.81 60.99 55.06 -18.59%
EY 6.25 2.78 1.81 -5.11 1.05 1.64 1.82 22.80%
DY 0.04 0.02 1.74 0.00 0.00 0.00 1.31 -44.06%
P/NAPS 1.37 1.14 1.00 0.92 1.29 1.18 0.86 8.06%

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