Highlights

[FREIGHT] QoQ Quarter Result on 2018-09-30 [#1]

Stock [FREIGHT]: FREIGHT MANAGEMENT HOLDINGS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     38.39%    YoY -     -2.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 137,832 136,206 129,899 121,935 132,027 127,724 124,160 7.19%
  QoQ % 1.19% 4.86% 6.53% -7.64% 3.37% 2.87% -
  Horiz. % 111.01% 109.70% 104.62% 98.21% 106.34% 102.87% 100.00%
PBT 5,826 8,623 6,433 5,730 7,924 8,341 8,484 -22.11%
  QoQ % -32.44% 34.04% 12.27% -27.69% -5.00% -1.69% -
  Horiz. % 68.67% 101.64% 75.83% 67.54% 93.40% 98.31% 100.00%
Tax -1,596 -2,346 -2,208 -1,747 -2,038 -2,318 -2,683 -29.20%
  QoQ % 31.97% -6.25% -26.39% 14.28% 12.08% 13.60% -
  Horiz. % 59.49% 87.44% 82.30% 65.11% 75.96% 86.40% 100.00%
NP 4,230 6,277 4,225 3,983 5,886 6,023 5,801 -18.94%
  QoQ % -32.61% 48.57% 6.08% -32.33% -2.27% 3.83% -
  Horiz. % 72.92% 108.21% 72.83% 68.66% 101.47% 103.83% 100.00%
NP to SH 3,943 5,764 4,165 3,703 5,871 5,927 5,823 -22.83%
  QoQ % -31.59% 38.39% 12.48% -36.93% -0.94% 1.79% -
  Horiz. % 67.71% 98.99% 71.53% 63.59% 100.82% 101.79% 100.00%
Tax Rate 27.39 % 27.21 % 34.32 % 30.49 % 25.72 % 27.79 % 31.62 % -9.11%
  QoQ % 0.66% -20.72% 12.56% 18.55% -7.45% -12.11% -
  Horiz. % 86.62% 86.05% 108.54% 96.43% 81.34% 87.89% 100.00%
Total Cost 133,602 129,929 125,674 117,952 126,141 121,701 118,359 8.39%
  QoQ % 2.83% 3.39% 6.55% -6.49% 3.65% 2.82% -
  Horiz. % 112.88% 109.78% 106.18% 99.66% 106.57% 102.82% 100.00%
Net Worth 287,599 290,391 288,530 249,438 247,576 253,161 241,203 12.41%
  QoQ % -0.96% 0.65% 15.67% 0.75% -2.21% 4.96% -
  Horiz. % 119.24% 120.39% 119.62% 103.41% 102.64% 104.96% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 6,515 2,792 - - 6,347 -
  QoQ % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 102.64% 43.99% 0.00% 0.00% 100.00%
Div Payout % - % - % 156.43 % 75.40 % - % - % 109.01 % -
  QoQ % 0.00% 0.00% 107.47% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 143.50% 69.17% 0.00% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 287,599 290,391 288,530 249,438 247,576 253,161 241,203 12.41%
  QoQ % -0.96% 0.65% 15.67% 0.75% -2.21% 4.96% -
  Horiz. % 119.24% 120.39% 119.62% 103.41% 102.64% 104.96% 100.00%
NOSH 279,222 186,148 186,148 186,148 186,148 186,148 181,356 33.23%
  QoQ % 50.00% 0.00% 0.00% 0.00% 0.00% 2.64% -
  Horiz. % 153.96% 102.64% 102.64% 102.64% 102.64% 102.64% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.07 % 4.61 % 3.25 % 3.27 % 4.46 % 4.72 % 4.67 % -24.34%
  QoQ % -33.41% 41.85% -0.61% -26.68% -5.51% 1.07% -
  Horiz. % 65.74% 98.72% 69.59% 70.02% 95.50% 101.07% 100.00%
ROE 1.37 % 1.98 % 1.44 % 1.48 % 2.37 % 2.34 % 2.41 % -31.31%
  QoQ % -30.81% 37.50% -2.70% -37.55% 1.28% -2.90% -
  Horiz. % 56.85% 82.16% 59.75% 61.41% 98.34% 97.10% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 49.36 73.17 69.78 65.50 70.93 68.61 68.46 -19.55%
  QoQ % -32.54% 4.86% 6.53% -7.66% 3.38% 0.22% -
  Horiz. % 72.10% 106.88% 101.93% 95.68% 103.61% 100.22% 100.00%
EPS 1.41 3.10 2.24 1.99 3.15 3.20 3.21 -42.13%
  QoQ % -54.52% 38.39% 12.56% -36.83% -1.56% -0.31% -
  Horiz. % 43.93% 96.57% 69.78% 61.99% 98.13% 99.69% 100.00%
DPS 0.00 0.00 3.50 1.50 0.00 0.00 3.50 -
  QoQ % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 42.86% 0.00% 0.00% 100.00%
NAPS 1.0300 1.5600 1.5500 1.3400 1.3300 1.3600 1.3300 -15.63%
  QoQ % -33.97% 0.65% 15.67% 0.75% -2.21% 2.26% -
  Horiz. % 77.44% 117.29% 116.54% 100.75% 100.00% 102.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 279,222
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 49.36 48.78 46.52 43.67 47.28 45.74 44.47 7.18%
  QoQ % 1.19% 4.86% 6.53% -7.64% 3.37% 2.86% -
  Horiz. % 111.00% 109.69% 104.61% 98.20% 106.32% 102.86% 100.00%
EPS 1.41 2.06 1.49 1.33 2.10 2.12 2.09 -23.02%
  QoQ % -31.55% 38.26% 12.03% -36.67% -0.94% 1.44% -
  Horiz. % 67.46% 98.56% 71.29% 63.64% 100.48% 101.44% 100.00%
DPS 0.00 0.00 2.33 1.00 0.00 0.00 2.27 -
  QoQ % 0.00% 0.00% 133.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 102.64% 44.05% 0.00% 0.00% 100.00%
NAPS 1.0300 1.0400 1.0333 0.8933 0.8867 0.9067 0.8638 12.41%
  QoQ % -0.96% 0.65% 15.67% 0.74% -2.21% 4.97% -
  Horiz. % 119.24% 120.40% 119.62% 103.42% 102.65% 104.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.5300 1.0600 1.0500 1.1500 1.2500 1.2800 1.3200 -
P/RPS 1.07 1.45 1.50 1.76 1.76 1.87 1.93 -32.44%
  QoQ % -26.21% -3.33% -14.77% 0.00% -5.88% -3.11% -
  Horiz. % 55.44% 75.13% 77.72% 91.19% 91.19% 96.89% 100.00%
P/EPS 37.53 34.23 46.93 57.81 39.63 40.20 41.11 -5.88%
  QoQ % 9.64% -27.06% -18.82% 45.87% -1.42% -2.21% -
  Horiz. % 91.29% 83.26% 114.16% 140.62% 96.40% 97.79% 100.00%
EY 2.66 2.92 2.13 1.73 2.52 2.49 2.43 6.20%
  QoQ % -8.90% 37.09% 23.12% -31.35% 1.20% 2.47% -
  Horiz. % 109.47% 120.16% 87.65% 71.19% 103.70% 102.47% 100.00%
DY 0.00 0.00 3.33 1.30 0.00 0.00 2.65 -
  QoQ % 0.00% 0.00% 156.15% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.66% 49.06% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.68 0.68 0.86 0.94 0.94 0.99 -35.66%
  QoQ % -25.00% 0.00% -20.93% -8.51% 0.00% -5.05% -
  Horiz. % 51.52% 68.69% 68.69% 86.87% 94.95% 94.95% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 20/02/19 28/11/18 21/08/18 - 21/02/18 29/11/17 23/08/17 -
Price 0.5700 1.0500 1.1100 1.2000 1.2100 1.2500 1.2400 -
P/RPS 1.15 1.44 1.59 1.83 1.71 1.82 1.81 -26.03%
  QoQ % -20.14% -9.43% -13.11% 7.02% -6.04% 0.55% -
  Horiz. % 63.54% 79.56% 87.85% 101.10% 94.48% 100.55% 100.00%
P/EPS 40.36 33.91 49.61 60.32 38.36 39.26 38.62 2.97%
  QoQ % 19.02% -31.65% -17.76% 57.25% -2.29% 1.66% -
  Horiz. % 104.51% 87.80% 128.46% 156.19% 99.33% 101.66% 100.00%
EY 2.48 2.95 2.02 1.66 2.61 2.55 2.59 -2.84%
  QoQ % -15.93% 46.04% 21.69% -36.40% 2.35% -1.54% -
  Horiz. % 95.75% 113.90% 77.99% 64.09% 100.77% 98.46% 100.00%
DY 0.00 0.00 3.15 1.25 0.00 0.00 2.82 -
  QoQ % 0.00% 0.00% 152.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.70% 44.33% 0.00% 0.00% 100.00%
P/NAPS 0.55 0.67 0.72 0.90 0.91 0.92 0.93 -29.48%
  QoQ % -17.91% -6.94% -20.00% -1.10% -1.09% -1.08% -
  Horiz. % 59.14% 72.04% 77.42% 96.77% 97.85% 98.92% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

375  384  489  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.36-0.005 
 SAPNRG-WA 0.145+0.01 
 ORION 0.205+0.015 
 DESTINI 0.34+0.025 
 PUC 0.105-0.005 
 IRIS 0.15+0.01 
 APFT 0.02+0.005 
 ARMADA 0.20+0.01 
 HSI-C3V 0.125+0.02 
 DAYANG 1.62-0.09 
Partners & Brokers