[FGV] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 17.9%
YoY- -17.3%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 16,553,451 14,777,990 14,495,537 13,303,649 9,009,530 16.41%
PBT 168,484 599,813 1,379,551 1,246,908 1,531,739 -42.38%
Tax 42,642 -351,219 -383,618 -250,113 -337,693 -
NP 211,126 248,594 995,933 996,795 1,194,046 -35.13%
-
NP to SH 99,396 79,660 818,313 884,848 1,069,939 -44.76%
-
Tax Rate -25.31% 58.55% 27.81% 20.06% 22.05% -
Total Cost 16,342,325 14,529,396 13,499,604 12,306,854 7,815,484 20.23%
-
Net Worth 3,648,152 6,133,249 6,493,710 6,566,673 3,622,461 0.17%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 147,797 134,739 802,593 443,985 224,158 -9.88%
Div Payout % 148.70% 169.14% 98.08% 50.18% 20.95% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 3,648,152 6,133,249 6,493,710 6,566,673 3,622,461 0.17%
NOSH 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.28% 1.68% 6.87% 7.49% 13.25% -
ROE 2.72% 1.30% 12.60% 13.47% 29.54% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 453.75 416.84 397.34 364.67 248.71 16.20%
EPS 2.72 2.25 22.43 24.25 29.54 -44.89%
DPS 4.05 3.80 22.00 12.17 6.19 -10.05%
NAPS 1.00 1.73 1.78 1.80 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 453.90 405.22 397.48 364.79 247.05 16.41%
EPS 2.73 2.18 22.44 24.26 29.34 -44.74%
DPS 4.05 3.69 22.01 12.17 6.15 -9.91%
NAPS 1.0003 1.6818 1.7806 1.8006 0.9933 0.17%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.51 1.63 4.16 4.52 5.32 -
P/RPS 0.33 0.39 1.05 1.24 2.14 -37.31%
P/EPS 55.42 72.54 18.55 18.64 18.01 32.42%
EY 1.80 1.38 5.39 5.37 5.55 -24.52%
DY 2.68 2.33 5.29 2.69 1.16 23.26%
P/NAPS 1.51 0.94 2.34 2.51 5.32 -26.99%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/16 24/08/15 25/08/14 29/08/13 - -
Price 2.10 1.21 3.84 4.32 0.00 -
P/RPS 0.46 0.29 0.97 1.18 0.00 -
P/EPS 77.08 53.85 17.12 17.81 0.00 -
EY 1.30 1.86 5.84 5.61 0.00 -
DY 1.93 3.14 5.73 2.82 0.00 -
P/NAPS 2.10 0.70 2.16 2.40 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