[FM] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 17.06%
YoY- -3.24%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 545,353 536,526 548,076 544,824 511,585 508,914 519,502 3.29%
PBT 22,602 25,114 28,898 34,492 28,428 29,326 32,530 -21.60%
Tax -7,902 -7,077 -7,884 -9,384 -8,311 -8,137 -8,712 -6.31%
NP 14,700 18,037 21,014 25,108 20,117 21,189 23,818 -27.57%
-
NP to SH 13,600 16,705 19,414 23,056 19,696 20,708 23,656 -30.92%
-
Tax Rate 34.96% 28.18% 27.28% 27.21% 29.24% 27.75% 26.78% -
Total Cost 530,653 518,489 527,062 519,716 491,468 487,725 495,684 4.66%
-
Net Worth 287,599 290,391 287,599 290,391 288,530 249,438 247,576 10.53%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 9,772 3,722 - - 9,307 3,722 - -
Div Payout % 71.86% 22.29% - - 47.26% 17.98% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 287,599 290,391 287,599 290,391 288,530 249,438 247,576 10.53%
NOSH 279,222 279,222 279,222 186,148 186,148 186,148 186,148 31.13%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.70% 3.36% 3.83% 4.61% 3.93% 4.16% 4.58% -
ROE 4.73% 5.75% 6.75% 7.94% 6.83% 8.30% 9.56% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 195.31 192.15 196.29 292.68 274.83 273.39 279.08 -21.22%
EPS 4.87 5.99 6.96 12.40 10.58 11.12 12.70 -47.31%
DPS 3.50 1.33 0.00 0.00 5.00 2.00 0.00 -
NAPS 1.03 1.04 1.03 1.56 1.55 1.34 1.33 -15.70%
Adjusted Per Share Value based on latest NOSH - 186,148
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 97.69 96.11 98.18 97.60 91.64 91.17 93.06 3.29%
EPS 2.44 2.99 3.48 4.13 3.53 3.71 4.24 -30.88%
DPS 1.75 0.67 0.00 0.00 1.67 0.67 0.00 -
NAPS 0.5152 0.5202 0.5152 0.5202 0.5169 0.4468 0.4435 10.53%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.60 0.595 0.53 1.06 1.05 1.15 1.25 -
P/RPS 0.31 0.31 0.27 0.36 0.38 0.42 0.45 -22.05%
P/EPS 12.32 9.95 7.62 8.56 9.92 10.34 9.84 16.21%
EY 8.12 10.06 13.12 11.68 10.08 9.67 10.17 -13.97%
DY 5.83 2.24 0.00 0.00 4.76 1.74 0.00 -
P/NAPS 0.58 0.57 0.51 0.68 0.68 0.86 0.94 -27.58%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 28/05/19 20/02/19 28/11/18 21/08/18 23/05/18 21/02/18 -
Price 0.575 0.595 0.57 1.05 1.11 1.20 1.21 -
P/RPS 0.29 0.31 0.29 0.36 0.40 0.44 0.43 -23.15%
P/EPS 11.81 9.95 8.20 8.48 10.49 10.79 9.52 15.49%
EY 8.47 10.06 12.20 11.80 9.53 9.27 10.50 -13.37%
DY 6.09 2.24 0.00 0.00 4.50 1.67 0.00 -
P/NAPS 0.56 0.57 0.55 0.67 0.72 0.90 0.91 -27.71%

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