[FM] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 29.07%
YoY- -19.33%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 287,593 139,150 545,353 402,395 274,038 136,206 511,585 -31.81%
PBT 13,668 7,115 22,602 18,836 14,449 8,623 28,428 -38.54%
Tax -4,193 -2,080 -7,902 -5,308 -3,942 -2,346 -8,311 -36.54%
NP 9,475 5,035 14,700 13,528 10,507 6,277 20,117 -39.38%
-
NP to SH 8,907 4,785 13,600 12,529 9,707 5,764 19,696 -40.99%
-
Tax Rate 30.68% 29.23% 34.96% 28.18% 27.28% 27.21% 29.24% -
Total Cost 278,118 134,115 530,653 388,867 263,531 129,929 491,468 -31.51%
-
Net Worth 290,391 293,183 287,599 290,391 287,599 290,391 288,530 0.42%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 9,772 2,792 - - 9,307 -
Div Payout % - - 71.86% 22.29% - - 47.26% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 290,391 293,183 287,599 290,391 287,599 290,391 288,530 0.42%
NOSH 279,222 279,222 279,222 279,222 279,222 186,148 186,148 30.94%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.29% 3.62% 2.70% 3.36% 3.83% 4.61% 3.93% -
ROE 3.07% 1.63% 4.73% 4.31% 3.38% 1.98% 6.83% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 103.00 49.83 195.31 144.11 98.14 73.17 274.83 -47.92%
EPS 3.19 1.71 4.87 4.49 3.48 3.10 10.58 -54.93%
DPS 0.00 0.00 3.50 1.00 0.00 0.00 5.00 -
NAPS 1.04 1.05 1.03 1.04 1.03 1.56 1.55 -23.30%
Adjusted Per Share Value based on latest NOSH - 279,222
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 51.52 24.93 97.69 72.08 49.09 24.40 91.64 -31.81%
EPS 1.60 0.86 2.44 2.24 1.74 1.03 3.53 -40.90%
DPS 0.00 0.00 1.75 0.50 0.00 0.00 1.67 -
NAPS 0.5202 0.5252 0.5152 0.5202 0.5152 0.5202 0.5169 0.42%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.61 0.615 0.60 0.595 0.53 1.06 1.05 -
P/RPS 0.59 1.23 0.31 0.41 0.54 1.45 0.38 33.97%
P/EPS 19.12 35.89 12.32 13.26 15.25 34.23 9.92 54.69%
EY 5.23 2.79 8.12 7.54 6.56 2.92 10.08 -35.35%
DY 0.00 0.00 5.83 1.68 0.00 0.00 4.76 -
P/NAPS 0.59 0.59 0.58 0.57 0.51 0.68 0.68 -9.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 25/11/19 21/08/19 28/05/19 20/02/19 28/11/18 21/08/18 -
Price 0.60 0.62 0.575 0.595 0.57 1.05 1.11 -
P/RPS 0.58 1.24 0.29 0.41 0.58 1.44 0.40 28.02%
P/EPS 18.81 36.18 11.81 13.26 16.40 33.91 10.49 47.43%
EY 5.32 2.76 8.47 7.54 6.10 2.95 9.53 -32.13%
DY 0.00 0.00 6.09 1.68 0.00 0.00 4.50 -
P/NAPS 0.58 0.59 0.56 0.57 0.55 0.67 0.72 -13.38%

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