[FM] QoQ Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 94.99%
YoY- 11.31%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 189,061 948,361 750,915 548,851 303,231 1,152,945 819,139 -62.33%
PBT 10,954 62,252 51,090 35,976 18,017 66,613 49,012 -63.13%
Tax -3,055 -15,100 -13,003 -9,327 -4,632 -16,852 -12,696 -61.27%
NP 7,899 47,152 38,087 26,649 13,385 49,761 36,316 -63.79%
-
NP to SH 7,203 42,007 34,273 23,496 12,050 45,585 33,022 -63.73%
-
Tax Rate 27.89% 24.26% 25.45% 25.93% 25.71% 25.30% 25.90% -
Total Cost 181,162 901,209 712,828 522,202 289,846 1,103,184 782,823 -62.27%
-
Net Worth 379,742 385,327 385,327 374,158 362,989 362,989 357,405 4.12%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 22,337 11,168 5,584 - 22,337 11,168 -
Div Payout % - 53.18% 32.59% 23.77% - 49.00% 33.82% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 379,742 385,327 385,327 374,158 362,989 362,989 357,405 4.12%
NOSH 558,445 558,445 558,445 558,445 558,445 558,445 558,445 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.18% 4.97% 5.07% 4.86% 4.41% 4.32% 4.43% -
ROE 1.90% 10.90% 8.89% 6.28% 3.32% 12.56% 9.24% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 33.85 169.82 134.47 98.28 54.30 206.46 146.68 -62.34%
EPS 1.29 7.52 6.14 4.21 2.16 8.16 5.91 -63.71%
DPS 0.00 4.00 2.00 1.00 0.00 4.00 2.00 -
NAPS 0.68 0.69 0.69 0.67 0.65 0.65 0.64 4.12%
Adjusted Per Share Value based on latest NOSH - 558,445
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 33.87 169.89 134.52 98.32 54.32 206.54 146.74 -62.33%
EPS 1.29 7.53 6.14 4.21 2.16 8.17 5.92 -63.75%
DPS 0.00 4.00 2.00 1.00 0.00 4.00 2.00 -
NAPS 0.6803 0.6903 0.6903 0.6703 0.6502 0.6502 0.6402 4.12%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.585 0.565 0.605 0.55 0.53 0.54 0.67 -
P/RPS 1.73 0.33 0.45 0.56 0.98 0.26 0.46 141.64%
P/EPS 45.35 7.51 9.86 13.07 24.56 6.62 11.33 151.88%
EY 2.20 13.31 10.14 7.65 4.07 15.12 8.83 -60.37%
DY 0.00 7.08 3.31 1.82 0.00 7.41 2.99 -
P/NAPS 0.86 0.82 0.88 0.82 0.82 0.83 1.05 -12.44%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 23/08/23 24/05/23 22/02/23 29/11/22 22/08/22 26/05/22 -
Price 0.59 0.56 0.58 0.61 0.575 0.61 0.575 -
P/RPS 1.74 0.33 0.43 0.62 1.06 0.30 0.39 170.76%
P/EPS 45.74 7.44 9.45 14.50 26.65 7.47 9.72 180.55%
EY 2.19 13.43 10.58 6.90 3.75 13.38 10.28 -64.29%
DY 0.00 7.14 3.45 1.64 0.00 6.56 3.48 -
P/NAPS 0.87 0.81 0.84 0.91 0.88 0.94 0.90 -2.23%

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