[FM] QoQ Cumulative 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- 26.82%
YoY- -6.33%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 402,395 274,038 136,206 511,585 381,686 259,751 127,724 115.05%
PBT 18,836 14,449 8,623 28,428 21,995 16,265 8,341 72.21%
Tax -5,308 -3,942 -2,346 -8,311 -6,103 -4,356 -2,318 73.81%
NP 13,528 10,507 6,277 20,117 15,892 11,909 6,023 71.59%
-
NP to SH 12,529 9,707 5,764 19,696 15,531 11,828 5,957 64.23%
-
Tax Rate 28.18% 27.28% 27.21% 29.24% 27.75% 26.78% 27.79% -
Total Cost 388,867 263,531 129,929 491,468 365,794 247,842 121,701 117.09%
-
Net Worth 290,391 287,599 290,391 288,530 249,438 247,576 253,161 9.58%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 2,792 - - 9,307 2,792 - - -
Div Payout % 22.29% - - 47.26% 17.98% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 290,391 287,599 290,391 288,530 249,438 247,576 253,161 9.58%
NOSH 279,222 279,222 186,148 186,148 186,148 186,148 186,148 31.06%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 3.36% 3.83% 4.61% 3.93% 4.16% 4.58% 4.72% -
ROE 4.31% 3.38% 1.98% 6.83% 6.23% 4.78% 2.35% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 144.11 98.14 73.17 274.83 205.04 139.54 68.61 64.08%
EPS 4.49 3.48 3.10 10.58 8.34 6.35 3.20 25.35%
DPS 1.00 0.00 0.00 5.00 1.50 0.00 0.00 -
NAPS 1.04 1.03 1.56 1.55 1.34 1.33 1.36 -16.38%
Adjusted Per Share Value based on latest NOSH - 186,148
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 72.08 49.09 24.40 91.64 68.37 46.53 22.88 115.05%
EPS 2.24 1.74 1.03 3.53 2.78 2.12 1.07 63.72%
DPS 0.50 0.00 0.00 1.67 0.50 0.00 0.00 -
NAPS 0.5202 0.5152 0.5202 0.5169 0.4468 0.4435 0.4535 9.58%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.595 0.53 1.06 1.05 1.15 1.25 1.28 -
P/RPS 0.41 0.54 1.45 0.38 0.56 0.90 1.87 -63.67%
P/EPS 13.26 15.25 34.23 9.92 13.78 19.67 40.00 -52.13%
EY 7.54 6.56 2.92 10.08 7.26 5.08 2.50 108.88%
DY 1.68 0.00 0.00 4.76 1.30 0.00 0.00 -
P/NAPS 0.57 0.51 0.68 0.68 0.86 0.94 0.94 -28.38%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 20/02/19 28/11/18 21/08/18 23/05/18 21/02/18 29/11/17 -
Price 0.595 0.57 1.05 1.11 1.20 1.21 1.25 -
P/RPS 0.41 0.58 1.44 0.40 0.59 0.87 1.82 -63.01%
P/EPS 13.26 16.40 33.91 10.49 14.38 19.04 39.06 -51.36%
EY 7.54 6.10 2.95 9.53 6.95 5.25 2.56 105.60%
DY 1.68 0.00 0.00 4.50 1.25 0.00 0.00 -
P/NAPS 0.57 0.55 0.67 0.72 0.90 0.91 0.92 -27.34%

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