[FM] YoY Cumulative Quarter Result on 30-Jun-2019 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
21-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 8.55%
YoY- -30.95%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,152,945 763,431 551,609 545,353 511,585 461,295 413,771 18.61%
PBT 66,613 42,496 20,268 22,602 28,428 28,917 24,761 17.92%
Tax -16,852 -13,027 -7,522 -7,902 -8,311 -7,868 -6,129 18.35%
NP 49,761 29,469 12,746 14,700 20,117 21,049 18,632 17.78%
-
NP to SH 45,585 27,035 12,045 13,600 19,696 21,026 19,874 14.83%
-
Tax Rate 25.30% 30.65% 37.11% 34.96% 29.24% 27.21% 24.75% -
Total Cost 1,103,184 733,962 538,863 530,653 491,468 440,246 395,139 18.65%
-
Net Worth 362,989 335,067 290,391 287,599 288,530 241,203 218,700 8.80%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 22,337 22,337 5,584 9,772 9,307 9,067 8,678 17.05%
Div Payout % 49.00% 82.63% 46.36% 71.86% 47.26% 43.13% 43.67% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 362,989 335,067 290,391 287,599 288,530 241,203 218,700 8.80%
NOSH 558,445 558,445 279,222 279,222 186,148 186,148 173,572 21.49%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 4.32% 3.86% 2.31% 2.70% 3.93% 4.56% 4.50% -
ROE 12.56% 8.07% 4.15% 4.73% 6.83% 8.72% 9.09% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 206.46 136.71 197.55 195.31 274.83 254.36 238.39 -2.36%
EPS 8.16 4.84 4.31 4.87 10.58 11.50 11.45 -5.48%
DPS 4.00 4.00 2.00 3.50 5.00 5.00 5.00 -3.64%
NAPS 0.65 0.60 1.04 1.03 1.55 1.33 1.26 -10.44%
Adjusted Per Share Value based on latest NOSH - 279,222
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 206.46 136.71 98.78 97.66 91.61 82.60 74.09 18.61%
EPS 8.16 4.84 2.16 2.44 3.53 3.77 3.56 14.81%
DPS 4.00 4.00 1.00 1.75 1.67 1.62 1.55 17.10%
NAPS 0.65 0.60 0.52 0.515 0.5167 0.4319 0.3916 8.80%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.54 0.73 0.505 0.60 1.05 1.32 1.19 -
P/RPS 0.26 0.53 0.26 0.31 0.38 0.52 0.50 -10.32%
P/EPS 6.62 15.08 11.71 12.32 9.92 11.39 10.39 -7.23%
EY 15.12 6.63 8.54 8.12 10.08 8.78 9.62 7.82%
DY 7.41 5.48 3.96 5.83 4.76 3.79 4.20 9.91%
P/NAPS 0.83 1.22 0.49 0.58 0.68 0.99 0.94 -2.05%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 22/08/22 19/08/21 24/08/20 21/08/19 21/08/18 23/08/17 24/08/16 -
Price 0.61 0.735 0.53 0.575 1.11 1.24 1.19 -
P/RPS 0.30 0.54 0.27 0.29 0.40 0.49 0.50 -8.15%
P/EPS 7.47 15.18 12.29 11.81 10.49 10.70 10.39 -5.34%
EY 13.38 6.59 8.14 8.47 9.53 9.35 9.62 5.64%
DY 6.56 5.44 3.77 6.09 4.50 4.03 4.20 7.71%
P/NAPS 0.94 1.23 0.51 0.56 0.72 0.93 0.94 0.00%

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