[FM] YoY Quarter Result on 30-Jun-2018 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 12.48%
YoY- -28.47%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 228,272 127,046 142,958 129,899 124,160 105,142 108,106 13.25%
PBT 13,514 3,269 3,766 6,433 8,484 4,901 6,082 14.21%
Tax -4,104 -2,048 -2,594 -2,208 -2,683 -1,541 -1,057 25.34%
NP 9,410 1,221 1,172 4,225 5,801 3,360 5,025 11.01%
-
NP to SH 8,584 1,112 1,071 4,165 5,823 5,522 6,448 4.87%
-
Tax Rate 30.37% 62.65% 68.88% 34.32% 31.62% 31.44% 17.38% -
Total Cost 218,862 125,825 141,786 125,674 118,359 101,782 103,081 13.35%
-
Net Worth 335,067 290,391 287,599 288,530 241,203 219,486 205,241 8.50%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 5,584 2,792 6,980 6,515 6,347 6,096 5,986 -1.15%
Div Payout % 65.06% 251.10% 651.78% 156.43% 109.01% 110.41% 92.84% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 335,067 290,391 287,599 288,530 241,203 219,486 205,241 8.50%
NOSH 558,445 279,222 279,222 186,148 186,148 174,195 171,034 21.77%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.12% 0.96% 0.82% 3.25% 4.67% 3.20% 4.65% -
ROE 2.56% 0.38% 0.37% 1.44% 2.41% 2.52% 3.14% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 40.88 45.50 51.20 69.78 68.46 60.36 63.21 -6.99%
EPS 1.54 0.40 0.38 2.24 3.21 3.17 3.77 -13.84%
DPS 1.00 1.00 2.50 3.50 3.50 3.50 3.50 -18.82%
NAPS 0.60 1.04 1.03 1.55 1.33 1.26 1.20 -10.90%
Adjusted Per Share Value based on latest NOSH - 186,148
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 40.89 22.76 25.61 23.27 22.24 18.83 19.37 13.24%
EPS 1.54 0.20 0.19 0.75 1.04 0.99 1.16 4.83%
DPS 1.00 0.50 1.25 1.17 1.14 1.09 1.07 -1.12%
NAPS 0.6002 0.5202 0.5152 0.5169 0.4321 0.3932 0.3677 8.50%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.73 0.505 0.60 1.05 1.32 1.19 1.51 -
P/RPS 1.79 1.11 1.17 1.50 1.93 1.97 2.39 -4.69%
P/EPS 47.49 126.81 156.43 46.93 41.11 37.54 40.05 2.87%
EY 2.11 0.79 0.64 2.13 2.43 2.66 2.50 -2.78%
DY 1.37 1.98 4.17 3.33 2.65 2.94 2.32 -8.39%
P/NAPS 1.22 0.49 0.58 0.68 0.99 0.94 1.26 -0.53%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 19/08/21 24/08/20 21/08/19 21/08/18 23/08/17 24/08/16 26/08/15 -
Price 0.735 0.53 0.575 1.11 1.24 1.19 1.26 -
P/RPS 1.80 1.16 1.12 1.59 1.81 1.97 1.99 -1.65%
P/EPS 47.82 133.08 149.91 49.61 38.62 37.54 33.42 6.14%
EY 2.09 0.75 0.67 2.02 2.59 2.66 2.99 -5.78%
DY 1.36 1.89 4.35 3.15 2.82 2.94 2.78 -11.22%
P/NAPS 1.23 0.51 0.56 0.72 0.93 0.94 1.05 2.66%

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