[FM] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
21-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 98.56%
YoY- 14.58%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 136,206 511,585 381,686 259,751 127,724 461,295 337,135 -45.31%
PBT 8,623 28,428 21,995 16,265 8,341 28,917 20,433 -43.70%
Tax -2,346 -8,311 -6,103 -4,356 -2,318 -7,868 -5,185 -41.03%
NP 6,277 20,117 15,892 11,909 6,023 21,049 15,248 -44.63%
-
NP to SH 5,764 19,696 15,531 11,828 5,957 21,026 15,203 -47.58%
-
Tax Rate 27.21% 29.24% 27.75% 26.78% 27.79% 27.21% 25.38% -
Total Cost 129,929 491,468 365,794 247,842 121,701 440,246 321,887 -45.35%
-
Net Worth 290,391 288,530 249,438 247,576 253,161 241,203 239,389 13.72%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 9,307 2,792 - - 9,067 2,720 -
Div Payout % - 47.26% 17.98% - - 43.13% 17.89% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 290,391 288,530 249,438 247,576 253,161 241,203 239,389 13.72%
NOSH 186,148 186,148 186,148 186,148 186,148 186,148 186,148 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.61% 3.93% 4.16% 4.58% 4.72% 4.56% 4.52% -
ROE 1.98% 6.83% 6.23% 4.78% 2.35% 8.72% 6.35% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 73.17 274.83 205.04 139.54 68.61 254.36 185.90 -46.26%
EPS 3.10 10.58 8.34 6.35 3.20 11.50 8.37 -48.39%
DPS 0.00 5.00 1.50 0.00 0.00 5.00 1.50 -
NAPS 1.56 1.55 1.34 1.33 1.36 1.33 1.32 11.76%
Adjusted Per Share Value based on latest NOSH - 186,148
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 24.40 91.64 68.37 46.53 22.88 82.64 60.39 -45.31%
EPS 1.03 3.53 2.78 2.12 1.07 3.77 2.72 -47.62%
DPS 0.00 1.67 0.50 0.00 0.00 1.62 0.49 -
NAPS 0.5202 0.5169 0.4468 0.4435 0.4535 0.4321 0.4288 13.73%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.06 1.05 1.15 1.25 1.28 1.32 1.37 -
P/RPS 1.45 0.38 0.56 0.90 1.87 0.52 0.74 56.52%
P/EPS 34.23 9.92 13.78 19.67 40.00 11.39 16.34 63.64%
EY 2.92 10.08 7.26 5.08 2.50 8.78 6.12 -38.91%
DY 0.00 4.76 1.30 0.00 0.00 3.79 1.09 -
P/NAPS 0.68 0.68 0.86 0.94 0.94 0.99 1.04 -24.64%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 21/08/18 23/05/18 21/02/18 29/11/17 23/08/17 24/05/17 -
Price 1.05 1.11 1.20 1.21 1.25 1.24 1.42 -
P/RPS 1.44 0.40 0.59 0.87 1.82 0.49 0.76 53.06%
P/EPS 33.91 10.49 14.38 19.04 39.06 10.70 16.94 58.76%
EY 2.95 9.53 6.95 5.25 2.56 9.35 5.90 -36.97%
DY 0.00 4.50 1.25 0.00 0.00 4.03 1.06 -
P/NAPS 0.67 0.72 0.90 0.91 0.92 0.93 1.08 -27.23%

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