[FM] QoQ 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- -4.08%
YoY- 28.37%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 127,724 124,160 116,966 115,398 104,771 105,142 103,315 15.17%
PBT 8,341 8,484 6,420 6,873 7,140 4,901 7,213 10.16%
Tax -2,318 -2,683 -1,912 -1,675 -1,598 -1,541 -1,964 11.67%
NP 6,023 5,801 4,508 5,198 5,542 3,360 5,249 9.59%
-
NP to SH 5,927 5,823 4,880 5,054 5,269 5,522 4,663 17.32%
-
Tax Rate 27.79% 31.62% 29.78% 24.37% 22.38% 31.44% 27.23% -
Total Cost 121,701 118,359 112,458 110,200 99,229 101,782 98,066 15.46%
-
Net Worth 253,161 241,203 239,389 232,016 231,408 219,486 216,682 10.91%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 6,347 2,720 - - 6,096 2,600 -
Div Payout % - 109.01% 55.74% - - 110.41% 55.76% -
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 253,161 241,203 239,389 232,016 231,408 219,486 216,682 10.91%
NOSH 186,148 186,148 186,148 179,857 178,006 174,195 173,345 4.86%
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% 4.67% 3.85% 4.50% 5.29% 3.20% 5.08% -
ROE 2.34% 2.41% 2.04% 2.18% 2.28% 2.52% 2.15% -
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 68.46 64.50 64.16 58.86 60.36 59.60 9.83%
EPS 3.20 3.21 2.69 2.81 2.96 3.17 2.69 12.25%
DPS 0.00 3.50 1.50 0.00 0.00 3.50 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 22.24 20.95 20.67 18.77 18.83 18.51 15.16%
EPS 1.06 1.04 0.87 0.91 0.94 0.99 0.84 16.75%
DPS 0.00 1.14 0.49 0.00 0.00 1.09 0.47 -
NAPS 0.4535 0.4321 0.4288 0.4156 0.4145 0.3932 0.3882 10.91%
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 1.93 2.12 1.75 2.00 1.97 2.25 -11.59%
P/EPS 40.20 41.11 50.91 39.86 39.86 37.54 49.81 -13.30%
EY 2.49 2.43 1.96 2.51 2.51 2.66 2.01 15.33%
DY 0.00 2.65 1.09 0.00 0.00 2.94 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 1.81 2.20 1.82 2.00 1.97 2.01 -6.39%
P/EPS 39.26 38.62 52.77 41.64 39.86 37.54 44.61 -8.15%
EY 2.55 2.59 1.89 2.40 2.51 2.66 2.24 9.01%
DY 0.00 2.82 1.06 0.00 0.00 2.94 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