[FM] QoQ TTM Result on 30-Jun-2020 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 0.34%
YoY- -11.43%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 662,205 583,384 561,142 551,609 567,521 558,908 548,297 13.39%
PBT 32,251 24,443 21,788 20,268 20,765 21,821 21,094 32.68%
Tax -10,971 -7,851 -7,774 -7,522 -8,068 -8,153 -7,636 27.29%
NP 21,280 16,592 14,014 12,746 12,697 13,668 13,458 35.68%
-
NP to SH 19,563 15,539 13,013 12,045 12,004 12,800 12,621 33.89%
-
Tax Rate 34.02% 32.12% 35.68% 37.11% 38.85% 37.36% 36.20% -
Total Cost 640,925 566,792 547,128 538,863 554,824 545,240 534,839 12.80%
-
Net Worth 295,976 295,976 293,183 290,391 293,183 290,391 293,183 0.63%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 11,168 13,961 8,376 5,584 9,772 9,772 9,772 9.30%
Div Payout % 57.09% 89.85% 64.37% 46.36% 81.41% 76.35% 77.43% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 295,976 295,976 293,183 290,391 293,183 290,391 293,183 0.63%
NOSH 279,222 279,222 279,222 279,222 279,222 279,222 279,222 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.21% 2.84% 2.50% 2.31% 2.24% 2.45% 2.45% -
ROE 6.61% 5.25% 4.44% 4.15% 4.09% 4.41% 4.30% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 237.16 208.93 200.97 197.55 203.25 200.17 196.37 13.39%
EPS 7.01 5.57 4.66 4.31 4.30 4.58 4.52 33.94%
DPS 4.00 5.00 3.00 2.00 3.50 3.50 3.50 9.30%
NAPS 1.06 1.06 1.05 1.04 1.05 1.04 1.05 0.63%
Adjusted Per Share Value based on latest NOSH - 279,222
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 118.63 104.51 100.52 98.81 101.66 100.12 98.22 13.40%
EPS 3.50 2.78 2.33 2.16 2.15 2.29 2.26 33.82%
DPS 2.00 2.50 1.50 1.00 1.75 1.75 1.75 9.30%
NAPS 0.5302 0.5302 0.5252 0.5202 0.5252 0.5202 0.5252 0.63%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.37 0.915 0.53 0.505 0.435 0.61 0.615 -
P/RPS 0.58 0.44 0.26 0.26 0.21 0.30 0.31 51.77%
P/EPS 19.55 16.44 11.37 11.71 10.12 13.31 13.61 27.28%
EY 5.11 6.08 8.79 8.54 9.88 7.52 7.35 -21.50%
DY 2.92 5.46 5.66 3.96 8.05 5.74 5.69 -35.87%
P/NAPS 1.29 0.86 0.50 0.49 0.41 0.59 0.59 68.37%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 20/05/21 18/02/21 27/11/20 24/08/20 23/06/20 20/02/20 25/11/19 -
Price 1.47 1.67 0.815 0.53 0.505 0.60 0.62 -
P/RPS 0.62 0.80 0.41 0.27 0.25 0.30 0.32 55.35%
P/EPS 20.98 30.01 17.49 12.29 11.75 13.09 13.72 32.69%
EY 4.77 3.33 5.72 8.14 8.51 7.64 7.29 -24.61%
DY 2.72 2.99 3.68 3.77 6.93 5.83 5.65 -38.54%
P/NAPS 1.39 1.58 0.78 0.51 0.48 0.58 0.59 76.96%

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