[FGV] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[FGV] FGV HOLDINGS BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -43.03%
YoY- -81.25%
Quarter Report
Latest QR
Upcoming QR
FGV's Result
FGV's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 16,254,224 17,800,865 16,604,327 14,462,454 13,611,922 13,848,710 7,484,593 13.79%
PBT 468,920 292,497 235,409 732,803 1,586,743 1,014,578 1,690,309 -19.23%
Tax -220,969 -180,184 5,059 -373,221 -436,695 -165,675 -417,008 -10.03%
NP 247,951 112,313 240,468 359,582 1,150,048 848,903 1,273,301 -23.85%
-
NP to SH 142,588 114,246 71,792 185,434 989,163 750,504 1,160,881 -29.48%
-
Tax Rate 47.12% 61.60% -2.15% 50.93% 27.52% 16.33% 24.67% -
Total Cost 16,006,273 17,688,552 16,363,859 14,102,872 12,461,874 12,999,807 6,211,292 17.08%
-
Net Worth 5,581,672 3,648,152 6,311,303 6,384,266 6,739,467 6,238,340 1,357,495 26.55%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 182,407 - 147,797 353,629 583,704 643,220 24,923 39.31%
Div Payout % 127.93% - 205.87% 190.70% 59.01% 85.71% 2.15% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 5,581,672 3,648,152 6,311,303 6,384,266 6,739,467 6,238,340 1,357,495 26.55%
NOSH 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 1,767,612 12.82%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 1.53% 0.63% 1.45% 2.49% 8.45% 6.13% 17.01% -
ROE 2.55% 3.13% 1.14% 2.90% 14.68% 12.03% 85.52% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 445.55 487.94 455.14 396.43 369.61 379.61 424.54 0.80%
EPS 3.91 3.13 1.97 5.08 26.86 20.57 65.85 -37.52%
DPS 5.00 0.00 4.05 9.69 16.00 17.63 1.41 23.47%
NAPS 1.53 1.00 1.73 1.75 1.83 1.71 0.77 12.11%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 445.70 488.11 455.30 396.57 373.25 379.74 205.23 13.79%
EPS 3.91 3.13 1.97 5.08 27.12 20.58 31.83 -29.48%
DPS 5.00 0.00 4.05 9.70 16.01 17.64 0.68 39.42%
NAPS 1.5305 1.0003 1.7306 1.7506 1.848 1.7106 0.3722 26.55%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 - -
Price 1.70 2.09 1.51 2.17 4.65 4.60 0.00 -
P/RPS 0.38 0.43 0.33 0.55 1.26 1.21 0.00 -
P/EPS 43.49 66.74 76.73 42.69 17.31 22.36 0.00 -
EY 2.30 1.50 1.30 2.34 5.78 4.47 0.00 -
DY 2.94 0.00 2.68 4.47 3.44 3.83 0.00 -
P/NAPS 1.11 2.09 0.87 1.24 2.54 2.69 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 31/05/17 24/05/16 26/05/15 23/05/14 29/05/13 - -
Price 1.62 1.75 1.34 2.01 4.60 4.55 0.00 -
P/RPS 0.36 0.36 0.29 0.51 1.24 1.20 0.00 -
P/EPS 41.45 55.88 68.09 39.54 17.13 22.12 0.00 -
EY 2.41 1.79 1.47 2.53 5.84 4.52 0.00 -
DY 3.09 0.00 3.02 4.82 3.48 3.88 0.00 -
P/NAPS 1.06 1.75 0.77 1.15 2.51 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