[FM] QoQ 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- -28.43%
YoY- -23.79%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 148,443 139,150 142,958 128,357 137,832 136,206 129,899 9.27%
PBT 6,553 7,115 3,766 4,387 5,826 8,623 6,433 1.23%
Tax -2,113 -2,080 -2,594 -1,366 -1,596 -2,346 -2,208 -2.88%
NP 4,440 5,035 1,172 3,021 4,230 6,277 4,225 3.35%
-
NP to SH 4,122 4,785 1,071 2,822 3,943 5,764 4,165 -0.68%
-
Tax Rate 32.24% 29.23% 68.88% 31.14% 27.39% 27.21% 34.32% -
Total Cost 144,003 134,115 141,786 125,336 133,602 129,929 125,674 9.47%
-
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 - - 6,980 2,792 - - 6,515 -
Div Payout % - - 651.78% 98.94% - - 156.43% -
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 2.99% 3.62% 0.82% 2.35% 3.07% 4.61% 3.25% -
ROE 1.42% 1.63% 0.37% 0.97% 1.37% 1.98% 1.44% -
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 53.16 49.83 51.20 45.97 49.36 73.17 69.78 -16.54%
EPS 1.48 1.71 0.38 1.01 1.41 3.10 2.24 -24.08%
DPS 0.00 0.00 2.50 1.00 0.00 0.00 3.50 -
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 26.58 24.92 25.60 22.98 24.68 24.39 23.26 9.27%
EPS 0.74 0.86 0.19 0.51 0.71 1.03 0.75 -0.88%
DPS 0.00 0.00 1.25 0.50 0.00 0.00 1.17 -
NAPS 0.52 0.525 0.515 0.52 0.515 0.52 0.5167 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 1.15 1.23 1.17 1.29 1.07 1.45 1.50 -16.19%
P/EPS 41.32 35.89 156.43 58.87 37.53 34.23 46.93 -8.11%
EY 2.42 2.79 0.64 1.70 2.66 2.92 2.13 8.85%
DY 0.00 0.00 4.17 1.68 0.00 0.00 3.33 -
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 1.13 1.24 1.12 1.29 1.15 1.44 1.59 -20.31%
P/EPS 40.64 36.18 149.91 58.87 40.36 33.91 49.61 -12.41%
EY 2.46 2.76 0.67 1.70 2.48 2.95 2.02 13.99%
DY 0.00 0.00 4.35 1.68 0.00 0.00 3.15 -
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