[FM] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 95.92%
YoY- 6.54%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 127,724 461,295 337,135 220,169 104,771 413,771 308,629 -44.43%
PBT 8,341 28,917 20,433 14,013 7,140 24,761 19,860 -43.88%
Tax -2,318 -7,868 -5,185 -3,273 -1,598 -6,129 -4,588 -36.53%
NP 6,023 21,049 15,248 10,740 5,542 18,632 15,272 -46.19%
-
NP to SH 5,957 21,026 15,203 10,323 5,269 19,874 14,352 -44.32%
-
Tax Rate 27.79% 27.21% 25.38% 23.36% 22.38% 24.75% 23.10% -
Total Cost 121,701 440,246 321,887 209,429 99,229 395,139 293,357 -44.34%
-
Net Worth 253,161 241,203 239,389 230,392 231,408 218,700 216,405 11.01%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 9,067 2,720 - - 8,678 2,596 -
Div Payout % - 43.13% 17.89% - - 43.67% 18.09% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 253,161 241,203 239,389 230,392 231,408 218,700 216,405 11.01%
NOSH 186,148 186,148 186,148 178,598 178,006 173,572 173,124 4.94%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.72% 4.56% 4.52% 4.88% 5.29% 4.50% 4.95% -
ROE 2.35% 8.72% 6.35% 4.48% 2.28% 9.09% 6.63% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 68.61 254.36 185.90 123.28 58.86 238.39 178.27 -47.05%
EPS 3.20 11.50 8.37 5.78 2.96 11.45 8.29 -46.95%
DPS 0.00 5.00 1.50 0.00 0.00 5.00 1.50 -
NAPS 1.36 1.33 1.32 1.29 1.30 1.26 1.25 5.77%
Adjusted Per Share Value based on latest NOSH - 179,857
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 22.88 82.64 60.39 39.44 18.77 74.12 55.29 -44.43%
EPS 1.07 3.77 2.72 1.85 0.94 3.56 2.57 -44.21%
DPS 0.00 1.62 0.49 0.00 0.00 1.55 0.47 -
NAPS 0.4535 0.4321 0.4288 0.4127 0.4145 0.3918 0.3877 11.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.28 1.32 1.37 1.12 1.18 1.19 1.34 -
P/RPS 1.87 0.52 0.74 0.91 2.00 0.50 0.75 83.77%
P/EPS 40.00 11.39 16.34 19.38 39.86 10.39 16.16 82.88%
EY 2.50 8.78 6.12 5.16 2.51 9.62 6.19 -45.33%
DY 0.00 3.79 1.09 0.00 0.00 4.20 1.12 -
P/NAPS 0.94 0.99 1.04 0.87 0.91 0.94 1.07 -8.26%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 23/08/17 24/05/17 22/02/17 29/11/16 24/08/16 25/05/16 -
Price 1.25 1.24 1.42 1.17 1.18 1.19 1.20 -
P/RPS 1.82 0.49 0.76 0.95 2.00 0.50 0.67 94.56%
P/EPS 39.06 10.70 16.94 20.24 39.86 10.39 14.48 93.66%
EY 2.56 9.35 5.90 4.94 2.51 9.62 6.91 -48.38%
DY 0.00 4.03 1.06 0.00 0.00 4.20 1.25 -
P/NAPS 0.92 0.93 1.08 0.91 0.91 0.94 0.96 -2.79%

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