[FM] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 19.82%
YoY- 78.78%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 333,806 324,583 281,035 213,521 228,272 215,791 170,685 56.57%
PBT 17,601 18,294 16,356 14,362 13,514 11,139 9,208 54.20%
Tax -4,156 -5,082 -4,225 -3,389 -4,104 -4,401 -2,190 53.46%
NP 13,445 13,212 12,131 10,973 9,410 6,738 7,018 54.43%
-
NP to SH 12,563 11,914 10,823 10,285 8,584 6,050 6,648 53.02%
-
Tax Rate 23.61% 27.78% 25.83% 23.60% 30.37% 39.51% 23.78% -
Total Cost 320,361 311,371 268,904 202,548 218,862 209,053 163,667 56.67%
-
Net Worth 362,989 357,405 346,236 335,067 335,067 295,976 295,976 14.61%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 11,168 5,584 5,584 - 5,584 - 5,584 58.94%
Div Payout % 88.90% 46.87% 51.60% - 65.06% - 84.00% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 362,989 357,405 346,236 335,067 335,067 295,976 295,976 14.61%
NOSH 558,445 558,445 558,445 558,445 558,445 279,222 279,222 58.94%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.03% 4.07% 4.32% 5.14% 4.12% 3.12% 4.11% -
ROE 3.46% 3.33% 3.13% 3.07% 2.56% 2.04% 2.25% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 59.77 58.12 50.32 38.23 40.88 77.28 61.13 -1.49%
EPS 2.25 2.13 1.94 1.84 1.54 2.17 2.38 -3.68%
DPS 2.00 1.00 1.00 0.00 1.00 0.00 2.00 0.00%
NAPS 0.65 0.64 0.62 0.60 0.60 1.06 1.06 -27.88%
Adjusted Per Share Value based on latest NOSH - 558,445
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 59.80 58.14 50.34 38.25 40.89 38.66 30.58 56.57%
EPS 2.25 2.13 1.94 1.84 1.54 1.08 1.19 53.08%
DPS 2.00 1.00 1.00 0.00 1.00 0.00 1.00 58.94%
NAPS 0.6502 0.6402 0.6202 0.6002 0.6002 0.5302 0.5302 14.61%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.54 0.67 0.865 0.80 0.73 1.37 0.915 -
P/RPS 0.90 1.15 1.72 2.09 1.79 1.77 1.50 -28.92%
P/EPS 24.00 31.40 44.63 43.44 47.49 63.23 38.43 -27.00%
EY 4.17 3.18 2.24 2.30 2.11 1.58 2.60 37.13%
DY 3.70 1.49 1.16 0.00 1.37 0.00 2.19 41.98%
P/NAPS 0.83 1.05 1.40 1.33 1.22 1.29 0.86 -2.34%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 26/05/22 22/02/22 24/11/21 19/08/21 20/05/21 18/02/21 -
Price 0.61 0.575 0.775 0.855 0.735 1.47 1.67 -
P/RPS 1.02 0.99 1.54 2.24 1.80 1.90 2.73 -48.21%
P/EPS 27.12 26.95 39.99 46.42 47.82 67.84 70.14 -47.01%
EY 3.69 3.71 2.50 2.15 2.09 1.47 1.43 88.45%
DY 3.28 1.74 1.29 0.00 1.36 0.00 1.20 95.85%
P/NAPS 0.94 0.90 1.25 1.43 1.23 1.39 1.58 -29.33%

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