[FGV] YoY TTM Result on 30-Jun-2019 [#2]

Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -2.67%
YoY- -1291.71%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 16,073,504 12,781,041 12,982,639 15,467,903 17,934,354 16,553,451 14,777,990 1.40%
PBT 1,001,128 -471,995 -1,089,191 369,374 235,297 168,484 599,813 8.90%
Tax -349,816 -3,702 -119,759 -148,451 -189,920 42,642 -351,219 -0.06%
NP 651,312 -475,697 -1,208,950 220,923 45,377 211,126 248,594 17.39%
-
NP to SH 575,216 -308,421 -1,113,625 93,448 44,112 99,396 79,660 38.98%
-
Tax Rate 34.94% - - 40.19% 80.72% -25.31% 58.55% -
Total Cost 15,422,192 13,256,738 14,191,589 15,246,980 17,888,977 16,342,325 14,529,396 0.99%
-
Net Worth 4,487,227 4,012,967 4,377,782 5,581,672 5,727,598 3,648,152 6,133,249 -5.07%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 1,094 72,963 - 182,407 - 147,797 134,739 -55.13%
Div Payout % 0.19% 0.00% - 195.20% - 148.70% 169.14% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 4,487,227 4,012,967 4,377,782 5,581,672 5,727,598 3,648,152 6,133,249 -5.07%
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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.05% -3.72% -9.31% 1.43% 0.25% 1.28% 1.68% -
ROE 12.82% -7.69% -25.44% 1.67% 0.77% 2.72% 1.30% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 440.59 350.34 355.87 423.99 491.60 453.75 416.84 0.92%
EPS 15.77 -8.45 -30.53 2.56 1.21 2.72 2.25 38.29%
DPS 0.03 2.00 0.00 5.00 0.00 4.05 3.80 -55.34%
NAPS 1.23 1.10 1.20 1.53 1.57 1.00 1.73 -5.52%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 440.59 350.34 355.87 423.99 491.60 453.75 405.08 1.40%
EPS 15.77 -8.45 -30.53 2.56 1.21 2.72 2.18 39.02%
DPS 0.03 2.00 0.00 5.00 0.00 4.05 3.69 -55.12%
NAPS 1.23 1.10 1.20 1.53 1.57 1.00 1.6812 -5.07%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.31 0.995 1.12 1.51 1.71 1.51 1.63 -
P/RPS 0.30 0.28 0.31 0.36 0.35 0.33 0.39 -4.27%
P/EPS 8.31 -11.77 -3.67 58.95 141.42 55.42 72.54 -30.28%
EY 12.04 -8.50 -27.26 1.70 0.71 1.80 1.38 43.43%
DY 0.02 2.01 0.00 3.31 0.00 2.68 2.33 -54.71%
P/NAPS 1.07 0.90 0.93 0.99 1.09 1.51 0.94 2.18%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 24/08/20 28/08/19 28/08/18 30/08/17 29/08/16 24/08/15 -
Price 1.49 1.19 0.95 1.65 1.55 2.10 1.21 -
P/RPS 0.34 0.34 0.27 0.39 0.32 0.46 0.29 2.68%
P/EPS 9.45 -14.08 -3.11 64.41 128.19 77.08 53.85 -25.15%
EY 10.58 -7.10 -32.13 1.55 0.78 1.30 1.86 33.57%
DY 0.02 1.68 0.00 3.03 0.00 1.93 3.14 -56.91%
P/NAPS 1.21 1.08 0.79 1.08 0.99 2.10 0.70 9.54%

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