[FM] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -61.96%
YoY- 78.78%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,152,945 819,139 494,556 213,521 763,431 535,159 319,368 135.88%
PBT 66,613 49,012 30,718 14,362 42,496 28,982 17,843 141.23%
Tax -16,852 -12,696 -7,614 -3,389 -13,027 -8,923 -4,522 140.95%
NP 49,761 36,316 23,104 10,973 29,469 20,059 13,321 141.33%
-
NP to SH 45,585 33,022 21,108 10,285 27,035 18,451 12,401 138.75%
-
Tax Rate 25.30% 25.90% 24.79% 23.60% 30.65% 30.79% 25.34% -
Total Cost 1,103,184 782,823 471,452 202,548 733,962 515,100 306,047 135.64%
-
Net Worth 362,989 357,405 346,236 335,067 335,067 295,976 295,976 14.61%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 22,337 11,168 5,584 - 22,337 8,376 8,376 92.65%
Div Payout % 49.00% 33.82% 26.46% - 82.63% 45.40% 67.55% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 362,989 357,405 346,236 335,067 335,067 295,976 295,976 14.61%
NOSH 558,445 558,445 558,445 558,445 558,445 279,222 279,222 58.94%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.32% 4.43% 4.67% 5.14% 3.86% 3.75% 4.17% -
ROE 12.56% 9.24% 6.10% 3.07% 8.07% 6.23% 4.19% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 206.46 146.68 88.56 38.23 136.71 191.66 114.38 48.40%
EPS 8.16 5.91 3.78 1.84 4.84 6.61 4.44 50.20%
DPS 4.00 2.00 1.00 0.00 4.00 3.00 3.00 21.20%
NAPS 0.65 0.64 0.62 0.60 0.60 1.06 1.06 -27.88%
Adjusted Per Share Value based on latest NOSH - 558,445
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 206.54 146.74 88.59 38.25 136.76 95.87 57.21 135.88%
EPS 8.17 5.92 3.78 1.84 4.84 3.31 2.22 138.93%
DPS 4.00 2.00 1.00 0.00 4.00 1.50 1.50 92.64%
NAPS 0.6502 0.6402 0.6202 0.6002 0.6002 0.5302 0.5302 14.61%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.54 0.67 0.865 0.80 0.73 1.37 0.915 -
P/RPS 0.26 0.46 0.98 2.09 0.53 0.71 0.80 -52.82%
P/EPS 6.62 11.33 22.88 43.44 15.08 20.73 20.60 -53.18%
EY 15.12 8.83 4.37 2.30 6.63 4.82 4.85 113.85%
DY 7.41 2.99 1.16 0.00 5.48 2.19 3.28 72.42%
P/NAPS 0.83 1.05 1.40 1.33 1.22 1.29 0.86 -2.34%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 26/05/22 22/02/22 24/11/21 19/08/21 20/05/21 18/02/21 -
Price 0.61 0.575 0.775 0.855 0.735 1.47 1.67 -
P/RPS 0.30 0.39 0.88 2.24 0.54 0.77 1.46 -65.27%
P/EPS 7.47 9.72 20.50 46.42 15.18 22.25 37.60 -66.05%
EY 13.38 10.28 4.88 2.15 6.59 4.50 2.66 194.44%
DY 6.56 3.48 1.29 0.00 5.44 2.04 1.80 137.38%
P/NAPS 0.94 0.90 1.25 1.43 1.23 1.39 1.58 -29.33%

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