[FM] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 22.75%
YoY- -12.74%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 319,368 148,683 551,609 424,563 287,593 139,150 545,353 -29.88%
PBT 17,843 8,635 20,268 16,999 13,668 7,115 22,602 -14.52%
Tax -4,522 -2,332 -7,522 -5,474 -4,193 -2,080 -7,902 -30.95%
NP 13,321 6,303 12,746 11,525 9,475 5,035 14,700 -6.32%
-
NP to SH 12,401 5,753 12,045 10,933 8,907 4,785 13,600 -5.94%
-
Tax Rate 25.34% 27.01% 37.11% 32.20% 30.68% 29.23% 34.96% -
Total Cost 306,047 142,380 538,863 413,038 278,118 134,115 530,653 -30.59%
-
Net Worth 295,976 293,183 290,391 293,183 290,391 293,183 287,599 1.92%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 8,376 2,792 5,584 2,792 - - 9,772 -9.72%
Div Payout % 67.55% 48.54% 46.36% 25.54% - - 71.86% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 295,976 293,183 290,391 293,183 290,391 293,183 287,599 1.92%
NOSH 279,222 279,222 279,222 279,222 279,222 279,222 279,222 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.17% 4.24% 2.31% 2.71% 3.29% 3.62% 2.70% -
ROE 4.19% 1.96% 4.15% 3.73% 3.07% 1.63% 4.73% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 114.38 53.25 197.55 152.05 103.00 49.83 195.31 -29.88%
EPS 4.44 2.06 4.31 3.92 3.19 1.71 4.87 -5.95%
DPS 3.00 1.00 2.00 1.00 0.00 0.00 3.50 -9.72%
NAPS 1.06 1.05 1.04 1.05 1.04 1.05 1.03 1.92%
Adjusted Per Share Value based on latest NOSH - 279,222
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 57.19 26.62 98.78 76.03 51.50 24.92 97.66 -29.89%
EPS 2.22 1.03 2.16 1.96 1.59 0.86 2.44 -6.07%
DPS 1.50 0.50 1.00 0.50 0.00 0.00 1.75 -9.72%
NAPS 0.53 0.525 0.52 0.525 0.52 0.525 0.515 1.92%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.915 0.53 0.505 0.435 0.61 0.615 0.60 -
P/RPS 0.80 1.00 0.26 0.29 0.59 1.23 0.31 87.60%
P/EPS 20.60 25.72 11.71 11.11 19.12 35.89 12.32 40.65%
EY 4.85 3.89 8.54 9.00 5.23 2.79 8.12 -28.96%
DY 3.28 1.89 3.96 2.30 0.00 0.00 5.83 -31.73%
P/NAPS 0.86 0.50 0.49 0.41 0.59 0.59 0.58 29.87%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 18/02/21 27/11/20 24/08/20 23/06/20 20/02/20 25/11/19 21/08/19 -
Price 1.67 0.775 0.53 0.505 0.60 0.62 0.575 -
P/RPS 1.46 1.46 0.27 0.33 0.58 1.24 0.29 192.30%
P/EPS 37.60 37.61 12.29 12.90 18.81 36.18 11.81 115.65%
EY 2.66 2.66 8.14 7.75 5.32 2.76 8.47 -53.63%
DY 1.80 1.29 3.77 1.98 0.00 0.00 6.09 -55.46%
P/NAPS 1.58 0.74 0.51 0.48 0.58 0.59 0.56 99.04%

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