[FM] QoQ Cumulative Quarter Result on 30-Jun-2019 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
21-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 8.55%
YoY- -30.95%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 424,563 287,593 139,150 545,353 402,395 274,038 136,206 113.23%
PBT 16,999 13,668 7,115 22,602 18,836 14,449 8,623 57.15%
Tax -5,474 -4,193 -2,080 -7,902 -5,308 -3,942 -2,346 75.83%
NP 11,525 9,475 5,035 14,700 13,528 10,507 6,277 49.88%
-
NP to SH 10,933 8,907 4,785 13,600 12,529 9,707 5,764 53.17%
-
Tax Rate 32.20% 30.68% 29.23% 34.96% 28.18% 27.28% 27.21% -
Total Cost 413,038 278,118 134,115 530,653 388,867 263,531 129,929 116.04%
-
Net Worth 293,183 290,391 293,183 287,599 290,391 287,599 290,391 0.63%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 2,792 - - 9,772 2,792 - - -
Div Payout % 25.54% - - 71.86% 22.29% - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 293,183 290,391 293,183 287,599 290,391 287,599 290,391 0.63%
NOSH 279,222 279,222 279,222 279,222 279,222 279,222 186,148 31.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 2.71% 3.29% 3.62% 2.70% 3.36% 3.83% 4.61% -
ROE 3.73% 3.07% 1.63% 4.73% 4.31% 3.38% 1.98% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 152.05 103.00 49.83 195.31 144.11 98.14 73.17 62.77%
EPS 3.92 3.19 1.71 4.87 4.49 3.48 3.10 16.91%
DPS 1.00 0.00 0.00 3.50 1.00 0.00 0.00 -
NAPS 1.05 1.04 1.05 1.03 1.04 1.03 1.56 -23.17%
Adjusted Per Share Value based on latest NOSH - 279,222
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 76.03 51.50 24.92 97.66 72.06 49.07 24.39 113.24%
EPS 1.96 1.59 0.86 2.44 2.24 1.74 1.03 53.50%
DPS 0.50 0.00 0.00 1.75 0.50 0.00 0.00 -
NAPS 0.525 0.52 0.525 0.515 0.52 0.515 0.52 0.63%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.435 0.61 0.615 0.60 0.595 0.53 1.06 -
P/RPS 0.29 0.59 1.23 0.31 0.41 0.54 1.45 -65.76%
P/EPS 11.11 19.12 35.89 12.32 13.26 15.25 34.23 -52.73%
EY 9.00 5.23 2.79 8.12 7.54 6.56 2.92 111.64%
DY 2.30 0.00 0.00 5.83 1.68 0.00 0.00 -
P/NAPS 0.41 0.59 0.59 0.58 0.57 0.51 0.68 -28.60%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 23/06/20 20/02/20 25/11/19 21/08/19 28/05/19 20/02/19 28/11/18 -
Price 0.505 0.60 0.62 0.575 0.595 0.57 1.05 -
P/RPS 0.33 0.58 1.24 0.29 0.41 0.58 1.44 -62.51%
P/EPS 12.90 18.81 36.18 11.81 13.26 16.40 33.91 -47.46%
EY 7.75 5.32 2.76 8.47 7.54 6.10 2.95 90.28%
DY 1.98 0.00 0.00 6.09 1.68 0.00 0.00 -
P/NAPS 0.48 0.58 0.59 0.56 0.57 0.55 0.67 -19.91%

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