[FM] QoQ Cumulative 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- -70.74%
YoY- -3.24%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 545,353 402,395 274,038 136,206 511,585 381,686 259,751 64.18%
PBT 22,602 18,836 14,449 8,623 28,428 21,995 16,265 24.60%
Tax -7,902 -5,308 -3,942 -2,346 -8,311 -6,103 -4,356 48.90%
NP 14,700 13,528 10,507 6,277 20,117 15,892 11,909 15.11%
-
NP to SH 13,600 12,529 9,707 5,764 19,696 15,531 11,828 9.78%
-
Tax Rate 34.96% 28.18% 27.28% 27.21% 29.24% 27.75% 26.78% -
Total Cost 530,653 388,867 263,531 129,929 491,468 365,794 247,842 66.35%
-
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 2,792 - - 9,307 2,792 - -
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% 4.31% 3.38% 1.98% 6.83% 6.23% 4.78% -
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 195.31 144.11 98.14 73.17 274.83 205.04 139.54 25.20%
EPS 4.87 4.49 3.48 3.10 10.58 8.34 6.35 -16.25%
DPS 3.50 1.00 0.00 0.00 5.00 1.50 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 72.08 49.09 24.40 91.64 68.37 46.53 64.18%
EPS 2.44 2.24 1.74 1.03 3.53 2.78 2.12 9.85%
DPS 1.75 0.50 0.00 0.00 1.67 0.50 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 0.41 0.54 1.45 0.38 0.56 0.90 -50.95%
P/EPS 12.32 13.26 15.25 34.23 9.92 13.78 19.67 -26.85%
EY 8.12 7.54 6.56 2.92 10.08 7.26 5.08 36.82%
DY 5.83 1.68 0.00 0.00 4.76 1.30 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 0.41 0.58 1.44 0.40 0.59 0.87 -52.02%
P/EPS 11.81 13.26 16.40 33.91 10.49 14.38 19.04 -27.33%
EY 8.47 7.54 6.10 2.95 9.53 6.95 5.25 37.67%
DY 6.09 1.68 0.00 0.00 4.50 1.25 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