[FM] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 105.23%
YoY- 70.21%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 303,231 1,152,945 819,139 494,556 213,521 763,431 535,159 -31.50%
PBT 18,017 66,613 49,012 30,718 14,362 42,496 28,982 -27.13%
Tax -4,632 -16,852 -12,696 -7,614 -3,389 -13,027 -8,923 -35.38%
NP 13,385 49,761 36,316 23,104 10,973 29,469 20,059 -23.62%
-
NP to SH 12,050 45,585 33,022 21,108 10,285 27,035 18,451 -24.70%
-
Tax Rate 25.71% 25.30% 25.90% 24.79% 23.60% 30.65% 30.79% -
Total Cost 289,846 1,103,184 782,823 471,452 202,548 733,962 515,100 -31.81%
-
Net Worth 362,989 362,989 357,405 346,236 335,067 335,067 295,976 14.56%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 22,337 11,168 5,584 - 22,337 8,376 -
Div Payout % - 49.00% 33.82% 26.46% - 82.63% 45.40% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 362,989 362,989 357,405 346,236 335,067 335,067 295,976 14.56%
NOSH 558,445 558,445 558,445 558,445 558,445 558,445 279,222 58.67%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.41% 4.32% 4.43% 4.67% 5.14% 3.86% 3.75% -
ROE 3.32% 12.56% 9.24% 6.10% 3.07% 8.07% 6.23% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 54.30 206.46 146.68 88.56 38.23 136.71 191.66 -56.83%
EPS 2.16 8.16 5.91 3.78 1.84 4.84 6.61 -52.52%
DPS 0.00 4.00 2.00 1.00 0.00 4.00 3.00 -
NAPS 0.65 0.65 0.64 0.62 0.60 0.60 1.06 -27.80%
Adjusted Per Share Value based on latest NOSH - 558,445
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 54.32 206.54 146.74 88.59 38.25 136.76 95.87 -31.50%
EPS 2.16 8.17 5.92 3.78 1.84 4.84 3.31 -24.74%
DPS 0.00 4.00 2.00 1.00 0.00 4.00 1.50 -
NAPS 0.6502 0.6502 0.6402 0.6202 0.6002 0.6002 0.5302 14.55%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.53 0.54 0.67 0.865 0.80 0.73 1.37 -
P/RPS 0.98 0.26 0.46 0.98 2.09 0.53 0.71 23.94%
P/EPS 24.56 6.62 11.33 22.88 43.44 15.08 20.73 11.95%
EY 4.07 15.12 8.83 4.37 2.30 6.63 4.82 -10.65%
DY 0.00 7.41 2.99 1.16 0.00 5.48 2.19 -
P/NAPS 0.82 0.83 1.05 1.40 1.33 1.22 1.29 -26.05%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 22/08/22 26/05/22 22/02/22 24/11/21 19/08/21 20/05/21 -
Price 0.575 0.61 0.575 0.775 0.855 0.735 1.47 -
P/RPS 1.06 0.30 0.39 0.88 2.24 0.54 0.77 23.72%
P/EPS 26.65 7.47 9.72 20.50 46.42 15.18 22.25 12.77%
EY 3.75 13.38 10.28 4.88 2.15 6.59 4.50 -11.43%
DY 0.00 6.56 3.48 1.29 0.00 5.44 2.04 -
P/NAPS 0.88 0.94 0.90 1.25 1.43 1.23 1.39 -26.24%

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