[FM] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 47.27%
YoY- 5.93%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 259,751 127,724 461,295 337,135 220,169 104,771 413,771 -26.62%
PBT 16,265 8,341 28,917 20,433 14,013 7,140 24,761 -24.37%
Tax -4,356 -2,318 -7,868 -5,185 -3,273 -1,598 -6,129 -20.31%
NP 11,909 6,023 21,049 15,248 10,740 5,542 18,632 -25.73%
-
NP to SH 11,828 5,957 21,026 15,203 10,323 5,269 19,874 -29.17%
-
Tax Rate 26.78% 27.79% 27.21% 25.38% 23.36% 22.38% 24.75% -
Total Cost 247,842 121,701 440,246 321,887 209,429 99,229 395,139 -26.66%
-
Net Worth 247,576 253,161 241,203 239,389 230,392 231,408 218,700 8.59%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 9,067 2,720 - - 8,678 -
Div Payout % - - 43.13% 17.89% - - 43.67% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 247,576 253,161 241,203 239,389 230,392 231,408 218,700 8.59%
NOSH 186,148 186,148 186,148 186,148 178,598 178,006 173,572 4.76%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.58% 4.72% 4.56% 4.52% 4.88% 5.29% 4.50% -
ROE 4.78% 2.35% 8.72% 6.35% 4.48% 2.28% 9.09% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 139.54 68.61 254.36 185.90 123.28 58.86 238.39 -29.95%
EPS 6.35 3.20 11.50 8.37 5.78 2.96 11.45 -32.42%
DPS 0.00 0.00 5.00 1.50 0.00 0.00 5.00 -
NAPS 1.33 1.36 1.33 1.32 1.29 1.30 1.26 3.66%
Adjusted Per Share Value based on latest NOSH - 186,148
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 46.53 22.88 82.64 60.39 39.44 18.77 74.12 -26.62%
EPS 2.12 1.07 3.77 2.72 1.85 0.94 3.56 -29.15%
DPS 0.00 0.00 1.62 0.49 0.00 0.00 1.55 -
NAPS 0.4435 0.4535 0.4321 0.4288 0.4127 0.4145 0.3918 8.58%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.25 1.28 1.32 1.37 1.12 1.18 1.19 -
P/RPS 0.90 1.87 0.52 0.74 0.91 2.00 0.50 47.81%
P/EPS 19.67 40.00 11.39 16.34 19.38 39.86 10.39 52.85%
EY 5.08 2.50 8.78 6.12 5.16 2.51 9.62 -34.59%
DY 0.00 0.00 3.79 1.09 0.00 0.00 4.20 -
P/NAPS 0.94 0.94 0.99 1.04 0.87 0.91 0.94 0.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 21/02/18 29/11/17 23/08/17 24/05/17 22/02/17 29/11/16 24/08/16 -
Price 1.21 1.25 1.24 1.42 1.17 1.18 1.19 -
P/RPS 0.87 1.82 0.49 0.76 0.95 2.00 0.50 44.52%
P/EPS 19.04 39.06 10.70 16.94 20.24 39.86 10.39 49.58%
EY 5.25 2.56 9.35 5.90 4.94 2.51 9.62 -33.14%
DY 0.00 0.00 4.03 1.06 0.00 0.00 4.20 -
P/NAPS 0.91 0.92 0.93 1.08 0.91 0.91 0.94 -2.13%

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