[FM] QoQ TTM 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- -5.01%
YoY- -21.71%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 558,908 548,297 545,353 532,294 525,872 520,067 511,585 6.05%
PBT 21,821 21,094 22,602 25,269 26,612 28,710 28,428 -16.12%
Tax -8,153 -7,636 -7,902 -7,516 -7,897 -8,339 -8,311 -1.26%
NP 13,668 13,458 14,700 17,753 18,715 20,371 20,117 -22.66%
-
NP to SH 12,800 12,621 13,600 16,694 17,575 19,503 19,666 -24.83%
-
Tax Rate 37.36% 36.20% 34.96% 29.74% 29.67% 29.05% 29.24% -
Total Cost 545,240 534,839 530,653 514,541 507,157 499,696 491,468 7.14%
-
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 9,772 9,772 9,772 9,307 9,307 9,307 9,307 3.29%
Div Payout % 76.35% 77.43% 71.86% 55.75% 52.96% 47.72% 47.33% -
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 2.45% 2.45% 2.70% 3.34% 3.56% 3.92% 3.93% -
ROE 4.41% 4.30% 4.73% 5.75% 6.11% 6.72% 6.82% -
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 200.17 196.37 195.31 190.63 188.33 279.38 274.83 -19.00%
EPS 4.58 4.52 4.87 5.98 6.29 10.48 10.56 -42.61%
DPS 3.50 3.50 3.50 3.33 3.33 5.00 5.00 -21.11%
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 100.08 98.18 97.66 95.32 94.17 93.13 91.61 6.05%
EPS 2.29 2.26 2.44 2.99 3.15 3.49 3.52 -24.86%
DPS 1.75 1.75 1.75 1.67 1.67 1.67 1.67 3.15%
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 0.30 0.31 0.31 0.31 0.28 0.38 0.38 -14.54%
P/EPS 13.31 13.61 12.32 9.95 8.42 10.12 9.94 21.42%
EY 7.52 7.35 8.12 10.05 11.88 9.88 10.06 -17.59%
DY 5.74 5.69 5.83 5.60 6.29 4.72 4.76 13.25%
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 0.56 1.05 1.11 -
P/RPS 0.30 0.32 0.29 0.31 0.30 0.38 0.40 -17.40%
P/EPS 13.09 13.72 11.81 9.95 8.90 10.02 10.51 15.71%
EY 7.64 7.29 8.47 10.05 11.24 9.98 9.52 -13.60%
DY 5.83 5.65 6.09 5.60 5.95 4.76 4.50 18.78%
P/NAPS 0.58 0.59 0.56 0.57 0.54 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