[FM] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 46.52%
YoY- 124.45%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 819,139 494,556 213,521 763,431 535,159 319,368 148,683 212.25%
PBT 49,012 30,718 14,362 42,496 28,982 17,843 8,635 218.53%
Tax -12,696 -7,614 -3,389 -13,027 -8,923 -4,522 -2,332 209.79%
NP 36,316 23,104 10,973 29,469 20,059 13,321 6,303 221.73%
-
NP to SH 33,022 21,108 10,285 27,035 18,451 12,401 5,753 220.92%
-
Tax Rate 25.90% 24.79% 23.60% 30.65% 30.79% 25.34% 27.01% -
Total Cost 782,823 471,452 202,548 733,962 515,100 306,047 142,380 211.83%
-
Net Worth 357,405 346,236 335,067 335,067 295,976 295,976 293,183 14.13%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 11,168 5,584 - 22,337 8,376 8,376 2,792 152.19%
Div Payout % 33.82% 26.46% - 82.63% 45.40% 67.55% 48.54% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 357,405 346,236 335,067 335,067 295,976 295,976 293,183 14.13%
NOSH 558,445 558,445 558,445 558,445 279,222 279,222 279,222 58.80%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.43% 4.67% 5.14% 3.86% 3.75% 4.17% 4.24% -
ROE 9.24% 6.10% 3.07% 8.07% 6.23% 4.19% 1.96% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 146.68 88.56 38.23 136.71 191.66 114.38 53.25 96.62%
EPS 5.91 3.78 1.84 4.84 6.61 4.44 2.06 102.03%
DPS 2.00 1.00 0.00 4.00 3.00 3.00 1.00 58.80%
NAPS 0.64 0.62 0.60 0.60 1.06 1.06 1.05 -28.13%
Adjusted Per Share Value based on latest NOSH - 558,445
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 146.74 88.59 38.25 136.76 95.87 57.21 26.63 212.29%
EPS 5.92 3.78 1.84 4.84 3.31 2.22 1.03 221.20%
DPS 2.00 1.00 0.00 4.00 1.50 1.50 0.50 152.19%
NAPS 0.6402 0.6202 0.6002 0.6002 0.5302 0.5302 0.5252 14.12%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.67 0.865 0.80 0.73 1.37 0.915 0.53 -
P/RPS 0.46 0.98 2.09 0.53 0.71 0.80 1.00 -40.43%
P/EPS 11.33 22.88 43.44 15.08 20.73 20.60 25.72 -42.13%
EY 8.83 4.37 2.30 6.63 4.82 4.85 3.89 72.80%
DY 2.99 1.16 0.00 5.48 2.19 3.28 1.89 35.80%
P/NAPS 1.05 1.40 1.33 1.22 1.29 0.86 0.50 64.06%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 22/02/22 24/11/21 19/08/21 20/05/21 18/02/21 27/11/20 -
Price 0.575 0.775 0.855 0.735 1.47 1.67 0.775 -
P/RPS 0.39 0.88 2.24 0.54 0.77 1.46 1.46 -58.55%
P/EPS 9.72 20.50 46.42 15.18 22.25 37.60 37.61 -59.45%
EY 10.28 4.88 2.15 6.59 4.50 2.66 2.66 146.47%
DY 3.48 1.29 0.00 5.44 2.04 1.80 1.29 93.90%
P/NAPS 0.90 1.25 1.43 1.23 1.39 1.58 0.74 13.95%

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