[FM] QoQ 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- -5.01%
YoY- 5.76%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 189,061 197,446 202,064 245,620 303,231 333,806 324,583 -30.23%
PBT 10,954 11,162 15,114 17,959 18,017 17,601 18,294 -28.93%
Tax -3,055 -2,097 -3,676 -4,695 -4,632 -4,156 -5,082 -28.74%
NP 7,899 9,065 11,438 13,264 13,385 13,445 13,212 -29.00%
-
NP to SH 7,203 7,734 10,777 11,446 12,050 12,563 11,914 -28.47%
-
Tax Rate 27.89% 18.79% 24.32% 26.14% 25.71% 23.61% 27.78% -
Total Cost 181,162 188,381 190,626 232,356 289,846 320,361 311,371 -30.28%
-
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 - 11,168 5,584 5,584 - 11,168 5,584 -
Div Payout % - 144.41% 51.82% 48.79% - 88.90% 46.87% -
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% 4.59% 5.66% 5.40% 4.41% 4.03% 4.07% -
ROE 1.90% 2.01% 2.80% 3.06% 3.32% 3.46% 3.33% -
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 35.36 36.18 43.98 54.30 59.77 58.12 -30.23%
EPS 1.29 1.38 1.93 2.05 2.16 2.25 2.13 -28.39%
DPS 0.00 2.00 1.00 1.00 0.00 2.00 1.00 -
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 33.85 35.36 36.18 43.98 54.30 59.77 58.12 -30.23%
EPS 1.29 1.38 1.93 2.05 2.16 2.25 2.13 -28.39%
DPS 0.00 2.00 1.00 1.00 0.00 2.00 1.00 -
NAPS 0.68 0.69 0.69 0.67 0.65 0.65 0.64 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 1.60 1.67 1.25 0.98 0.90 1.15 31.25%
P/EPS 45.35 40.80 31.35 26.83 24.56 24.00 31.40 27.74%
EY 2.20 2.45 3.19 3.73 4.07 4.17 3.18 -21.76%
DY 0.00 3.54 1.65 1.82 0.00 3.70 1.49 -
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 1.58 1.60 1.39 1.06 1.02 0.99 45.58%
P/EPS 45.74 40.44 30.05 29.76 26.65 27.12 26.95 42.23%
EY 2.19 2.47 3.33 3.36 3.75 3.69 3.71 -29.60%
DY 0.00 3.57 1.72 1.64 0.00 3.28 1.74 -
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