[FGV] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 4,592,595 5,853,761 3,393,491 2,783,088 3,276,081 3,602,716 4,315,039 1.04% YoY % -21.54% 72.50% 21.93% -15.05% -9.07% -16.51% - Horiz. % 106.43% 135.66% 78.64% 64.50% 75.92% 83.49% 100.00%
PBT 59,351 499,906 14,997 -168,158 23,058 25,057 -32,669 - YoY % -88.13% 3,233.37% 108.92% -829.28% -7.98% 176.70% - Horiz. % -181.67% -1,530.22% -45.91% 514.73% -70.58% -76.70% 100.00%
Tax -51,308 -133,326 -28,778 -5,711 -13,880 -16,588 470 - YoY % 61.52% -363.29% -403.90% 58.85% 16.33% -3,629.36% - Horiz. % -10,916.60% -28,367.23% -6,122.98% -1,215.11% -2,953.19% -3,529.36% 100.00%
NP 8,043 366,580 -13,781 -173,869 9,178 8,469 -32,199 - YoY % -97.81% 2,760.04% 92.07% -1,994.41% 8.37% 126.30% - Horiz. % -24.98% -1,138.48% 42.80% 539.98% -28.50% -26.30% 100.00%
NP to SH 12,092 369,236 -35,421 -142,349 -3,374 1,330 1,703 38.62% YoY % -96.73% 1,142.42% 75.12% -4,119.00% -353.68% -21.90% - Horiz. % 710.04% 21,681.50% -2,079.92% -8,358.72% -198.12% 78.10% 100.00%
Tax Rate 86.45 % 26.67 % 191.89 % - % 60.20 % 66.20 % - % - YoY % 224.15% -86.10% 0.00% 0.00% -9.06% 0.00% - Horiz. % 130.59% 40.29% 289.86% 0.00% 90.94% 100.00% -
Total Cost 4,584,552 5,487,181 3,407,272 2,956,957 3,266,903 3,594,247 4,347,238 0.89% YoY % -16.45% 61.04% 15.23% -9.49% -9.11% -17.32% - Horiz. % 105.46% 126.22% 78.38% 68.02% 75.15% 82.68% 100.00%
Net Worth 5,837,043 5,508,709 4,158,893 4,049,448 4,414,264 5,581,672 3,648,152 8.14% YoY % 5.96% 32.46% 2.70% -8.26% -20.92% 53.00% - Horiz. % 160.00% 151.00% 114.00% 111.00% 121.00% 153.00% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 5,837,043 5,508,709 4,158,893 4,049,448 4,414,264 5,581,672 3,648,152 8.14% YoY % 5.96% 32.46% 2.70% -8.26% -20.92% 53.00% - Horiz. % 160.00% 151.00% 114.00% 111.00% 121.00% 153.00% 100.00%
NOSH 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 0.18 % 6.26 % -0.41 % -6.25 % 0.28 % 0.24 % -0.75 % - YoY % -97.12% 1,626.83% 93.44% -2,332.14% 16.67% 132.00% - Horiz. % -24.00% -834.67% 54.67% 833.33% -37.33% -32.00% 100.00%
ROE 0.21 % 6.70 % -0.85 % -3.52 % -0.08 % 0.02 % 0.05 % 27.01% YoY % -96.87% 888.24% 75.85% -4,300.00% -500.00% -60.00% - Horiz. % 420.00% 13,400.00% -1,700.00% -7,040.00% -160.00% 40.00% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 125.89 160.46 93.02 76.29 89.80 98.75 118.28 1.04% YoY % -21.54% 72.50% 21.93% -15.04% -9.06% -16.51% - Horiz. % 106.43% 135.66% 78.64% 64.50% 75.92% 83.49% 100.00%
EPS 0.33 10.12 -1.00 -3.90 -0.09 0.04 0.05 36.94% YoY % -96.74% 1,112.00% 74.36% -4,233.33% -325.00% -20.00% - Horiz. % 660.00% 20,240.00% -2,000.00% -7,800.00% -180.00% 80.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.6000 1.5100 1.1400 1.1100 1.2100 1.5300 1.0000 8.14% YoY % 5.96% 32.46% 2.70% -8.26% -20.92% 53.00% - Horiz. % 160.00% 151.00% 114.00% 111.00% 121.00% 153.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,648,152 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 125.89 160.46 93.02 76.29 89.80 98.75 118.28 1.04% YoY % -21.54% 72.50% 21.93% -15.04% -9.06% -16.51% - Horiz. % 106.43% 135.66% 78.64% 64.50% 75.92% 83.49% 100.00%
EPS 0.33 10.12 -1.00 -3.90 -0.09 0.04 0.05 36.94% YoY % -96.74% 1,112.00% 74.36% -4,233.33% -325.00% -20.00% - Horiz. % 660.00% 20,240.00% -2,000.00% -7,800.00% -180.00% 80.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.6000 1.5100 1.1400 1.1100 1.2100 1.5300 1.0000 8.14% YoY % 5.96% 32.46% 2.70% -8.26% -20.92% 53.00% - Horiz. % 160.00% 151.00% 114.00% 111.00% 121.00% 153.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.4800 1.9800 1.3500 0.8550 1.1800 1.7000 2.0900 -
P/RPS 1.18 1.23 1.45 1.12 1.31 1.72 1.77 -6.53% YoY % -4.07% -15.17% 29.46% -14.50% -23.84% -2.82% - Horiz. % 66.67% 69.49% 81.92% 63.28% 74.01% 97.18% 100.00%
P/EPS 446.52 19.56 -139.04 -21.91 -1,275.88 4,663.05 4,477.18 -31.89% YoY % 2,182.82% 114.07% -534.60% 98.28% -127.36% 4.15% - Horiz. % 9.97% 0.44% -3.11% -0.49% -28.50% 104.15% 100.00%
EY 0.22 5.11 -0.72 -4.56 -0.08 0.02 0.02 49.10% YoY % -95.69% 809.72% 84.21% -5,600.00% -500.00% 0.00% - Horiz. % 1,100.00% 25,550.00% -3,600.00% -22,800.00% -400.00% 100.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.93 1.31 1.18 0.77 0.98 1.11 2.09 -12.62% YoY % -29.01% 11.02% 53.25% -21.43% -11.71% -46.89% - Horiz. % 44.50% 62.68% 56.46% 36.84% 46.89% 53.11% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 31/05/22 28/05/21 28/05/20 29/05/19 28/05/18 31/05/17 -
Price 1.3400 1.7200 1.3500 1.1000 1.1600 1.6200 1.7500 -
P/RPS 1.06 1.07 1.45 1.44 1.29 1.64 1.48 -5.41% YoY % -0.93% -26.21% 0.69% 11.63% -21.34% 10.81% - Horiz. % 71.62% 72.30% 97.97% 97.30% 87.16% 110.81% 100.00%
P/EPS 404.28 16.99 -139.04 -28.19 -1,254.26 4,443.61 3,748.84 -31.00% YoY % 2,279.52% 112.22% -393.22% 97.75% -128.23% 18.53% - Horiz. % 10.78% 0.45% -3.71% -0.75% -33.46% 118.53% 100.00%
EY 0.25 5.88 -0.72 -3.55 -0.08 0.02 0.03 42.36% YoY % -95.75% 916.67% 79.72% -4,337.50% -500.00% -33.33% - Horiz. % 833.33% 19,600.00% -2,400.00% -11,833.33% -266.67% 66.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.84 1.14 1.18 0.99 0.96 1.06 1.75 -11.51% YoY % -26.32% -3.39% 19.19% 3.13% -9.43% -39.43% - Horiz. % 48.00% 65.14% 67.43% 56.57% 54.86% 60.57% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
FGV - Quarterly Report.pdf 
