[FM] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
18-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 115.56%
YoY- 39.23%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 213,521 763,431 535,159 319,368 148,683 551,609 424,563 -36.73%
PBT 14,362 42,496 28,982 17,843 8,635 20,268 16,999 -10.62%
Tax -3,389 -13,027 -8,923 -4,522 -2,332 -7,522 -5,474 -27.33%
NP 10,973 29,469 20,059 13,321 6,303 12,746 11,525 -3.21%
-
NP to SH 10,285 27,035 18,451 12,401 5,753 12,045 10,933 -3.98%
-
Tax Rate 23.60% 30.65% 30.79% 25.34% 27.01% 37.11% 32.20% -
Total Cost 202,548 733,962 515,100 306,047 142,380 538,863 413,038 -37.78%
-
Net Worth 335,067 335,067 295,976 295,976 293,183 290,391 293,183 9.30%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 22,337 8,376 8,376 2,792 5,584 2,792 -
Div Payout % - 82.63% 45.40% 67.55% 48.54% 46.36% 25.54% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 335,067 335,067 295,976 295,976 293,183 290,391 293,183 9.30%
NOSH 558,445 558,445 279,222 279,222 279,222 279,222 279,222 58.67%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.14% 3.86% 3.75% 4.17% 4.24% 2.31% 2.71% -
ROE 3.07% 8.07% 6.23% 4.19% 1.96% 4.15% 3.73% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 38.23 136.71 191.66 114.38 53.25 197.55 152.05 -60.13%
EPS 1.84 4.84 6.61 4.44 2.06 4.31 3.92 -39.57%
DPS 0.00 4.00 3.00 3.00 1.00 2.00 1.00 -
NAPS 0.60 0.60 1.06 1.06 1.05 1.04 1.05 -31.11%
Adjusted Per Share Value based on latest NOSH - 279,222
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 38.25 136.76 95.87 57.21 26.63 98.81 76.06 -36.73%
EPS 1.84 4.84 3.31 2.22 1.03 2.16 1.96 -4.12%
DPS 0.00 4.00 1.50 1.50 0.50 1.00 0.50 -
NAPS 0.6002 0.6002 0.5302 0.5302 0.5252 0.5202 0.5252 9.29%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.80 0.73 1.37 0.915 0.53 0.505 0.435 -
P/RPS 2.09 0.53 0.71 0.80 1.00 0.26 0.29 272.65%
P/EPS 43.44 15.08 20.73 20.60 25.72 11.71 11.11 147.98%
EY 2.30 6.63 4.82 4.85 3.89 8.54 9.00 -59.69%
DY 0.00 5.48 2.19 3.28 1.89 3.96 2.30 -
P/NAPS 1.33 1.22 1.29 0.86 0.50 0.49 0.41 118.97%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 19/08/21 20/05/21 18/02/21 27/11/20 24/08/20 23/06/20 -
Price 0.855 0.735 1.47 1.67 0.775 0.53 0.505 -
P/RPS 2.24 0.54 0.77 1.46 1.46 0.27 0.33 258.08%
P/EPS 46.42 15.18 22.25 37.60 37.61 12.29 12.90 134.64%
EY 2.15 6.59 4.50 2.66 2.66 8.14 7.75 -57.43%
DY 0.00 5.44 2.04 1.80 1.29 3.77 1.98 -
P/NAPS 1.43 1.23 1.39 1.58 0.74 0.51 0.48 106.90%

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