[FM] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
21-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 3.77%
YoY- 9.72%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 520,067 511,585 505,846 500,877 484,248 461,295 442,277 11.39%
PBT 28,710 28,428 30,479 31,169 30,118 28,917 25,334 8.68%
Tax -8,339 -8,311 -8,786 -8,951 -8,588 -7,868 -6,726 15.39%
NP 20,371 20,117 21,693 22,218 21,530 21,049 18,608 6.21%
-
NP to SH 19,503 19,666 21,324 22,501 21,684 21,026 20,725 -3.96%
-
Tax Rate 29.05% 29.24% 28.83% 28.72% 28.51% 27.21% 26.55% -
Total Cost 499,696 491,468 484,153 478,659 462,718 440,246 423,669 11.62%
-
Net Worth 290,391 288,530 249,438 247,576 253,161 241,203 239,389 13.72%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 9,307 9,307 9,139 9,067 9,067 9,067 8,817 3.66%
Div Payout % 47.72% 47.33% 42.86% 40.30% 41.82% 43.13% 42.54% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 290,391 288,530 249,438 247,576 253,161 241,203 239,389 13.72%
NOSH 186,148 186,148 186,148 186,148 186,148 186,148 186,148 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.92% 3.93% 4.29% 4.44% 4.45% 4.56% 4.21% -
ROE 6.72% 6.82% 8.55% 9.09% 8.57% 8.72% 8.66% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 279.38 274.83 271.74 269.07 260.14 254.36 243.87 9.47%
EPS 10.48 10.56 11.46 12.09 11.65 11.59 11.43 -5.61%
DPS 5.00 5.00 4.91 4.87 4.87 5.00 4.86 1.90%
NAPS 1.56 1.55 1.34 1.33 1.36 1.33 1.32 11.76%
Adjusted Per Share Value based on latest NOSH - 186,148
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 93.16 91.64 90.62 89.73 86.75 82.64 79.23 11.39%
EPS 3.49 3.52 3.82 4.03 3.88 3.77 3.71 -3.98%
DPS 1.67 1.67 1.64 1.62 1.62 1.62 1.58 3.75%
NAPS 0.5202 0.5169 0.4468 0.4435 0.4535 0.4321 0.4288 13.73%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.06 1.05 1.15 1.25 1.28 1.32 1.37 -
P/RPS 0.38 0.38 0.42 0.46 0.49 0.52 0.56 -22.76%
P/EPS 10.12 9.94 10.04 10.34 10.99 11.39 11.99 -10.67%
EY 9.88 10.06 9.96 9.67 9.10 8.78 8.34 11.94%
DY 4.72 4.76 4.27 3.90 3.81 3.79 3.55 20.89%
P/NAPS 0.68 0.68 0.86 0.94 0.94 0.99 1.04 -24.64%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 21/08/18 23/05/18 21/02/18 29/11/17 23/08/17 24/05/17 -
Price 1.05 1.11 1.20 1.21 1.25 1.24 1.42 -
P/RPS 0.38 0.40 0.44 0.45 0.48 0.49 0.58 -24.54%
P/EPS 10.02 10.51 10.48 10.01 10.73 10.70 12.43 -13.37%
EY 9.98 9.52 9.55 9.99 9.32 9.35 8.05 15.38%
DY 4.76 4.50 4.09 4.03 3.90 4.03 3.42 24.63%
P/NAPS 0.67 0.72 0.90 0.91 0.92 0.93 1.08 -27.23%

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