[FM] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -73.57%
YoY- 17.16%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 948,361 750,915 548,851 303,231 1,152,945 819,139 494,556 54.53%
PBT 62,252 51,090 35,976 18,017 66,613 49,012 30,718 60.34%
Tax -15,100 -13,003 -9,327 -4,632 -16,852 -12,696 -7,614 58.04%
NP 47,152 38,087 26,649 13,385 49,761 36,316 23,104 61.10%
-
NP to SH 42,007 34,273 23,496 12,050 45,585 33,022 21,108 58.41%
-
Tax Rate 24.26% 25.45% 25.93% 25.71% 25.30% 25.90% 24.79% -
Total Cost 901,209 712,828 522,202 289,846 1,103,184 782,823 471,452 54.20%
-
Net Worth 385,327 385,327 374,158 362,989 362,989 357,405 346,236 7.41%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 22,337 11,168 5,584 - 22,337 11,168 5,584 152.63%
Div Payout % 53.18% 32.59% 23.77% - 49.00% 33.82% 26.46% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 385,327 385,327 374,158 362,989 362,989 357,405 346,236 7.41%
NOSH 558,445 558,445 558,445 558,445 558,445 558,445 558,445 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 4.97% 5.07% 4.86% 4.41% 4.32% 4.43% 4.67% -
ROE 10.90% 8.89% 6.28% 3.32% 12.56% 9.24% 6.10% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 169.82 134.47 98.28 54.30 206.46 146.68 88.56 54.53%
EPS 7.52 6.14 4.21 2.16 8.16 5.91 3.78 58.37%
DPS 4.00 2.00 1.00 0.00 4.00 2.00 1.00 152.62%
NAPS 0.69 0.69 0.67 0.65 0.65 0.64 0.62 7.41%
Adjusted Per Share Value based on latest NOSH - 558,445
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 169.89 134.52 98.32 54.32 206.54 146.74 88.59 54.53%
EPS 7.53 6.14 4.21 2.16 8.17 5.92 3.78 58.51%
DPS 4.00 2.00 1.00 0.00 4.00 2.00 1.00 152.62%
NAPS 0.6903 0.6903 0.6703 0.6502 0.6502 0.6402 0.6202 7.42%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.565 0.605 0.55 0.53 0.54 0.67 0.865 -
P/RPS 0.33 0.45 0.56 0.98 0.26 0.46 0.98 -51.69%
P/EPS 7.51 9.86 13.07 24.56 6.62 11.33 22.88 -52.51%
EY 13.31 10.14 7.65 4.07 15.12 8.83 4.37 110.54%
DY 7.08 3.31 1.82 0.00 7.41 2.99 1.16 235.08%
P/NAPS 0.82 0.88 0.82 0.82 0.83 1.05 1.40 -30.06%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 24/05/23 22/02/23 29/11/22 22/08/22 26/05/22 22/02/22 -
Price 0.56 0.58 0.61 0.575 0.61 0.575 0.775 -
P/RPS 0.33 0.43 0.62 1.06 0.30 0.39 0.88 -48.09%
P/EPS 7.44 9.45 14.50 26.65 7.47 9.72 20.50 -49.21%
EY 13.43 10.58 6.90 3.75 13.38 10.28 4.88 96.74%
DY 7.14 3.45 1.64 0.00 6.56 3.48 1.29 213.88%
P/NAPS 0.81 0.84 0.91 0.88 0.94 0.90 1.25 -25.17%

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