[FM] YoY Cumulative Quarter Result on 30-Jun-2020 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 10.17%
YoY- -11.43%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 948,361 1,152,945 763,431 551,609 545,353 511,585 461,295 12.75%
PBT 62,252 66,613 42,496 20,268 22,602 28,428 28,917 13.62%
Tax -15,100 -16,852 -13,027 -7,522 -7,902 -8,311 -7,868 11.47%
NP 47,152 49,761 29,469 12,746 14,700 20,117 21,049 14.38%
-
NP to SH 42,007 45,585 27,035 12,045 13,600 19,696 21,026 12.22%
-
Tax Rate 24.26% 25.30% 30.65% 37.11% 34.96% 29.24% 27.21% -
Total Cost 901,209 1,103,184 733,962 538,863 530,653 491,468 440,246 12.67%
-
Net Worth 385,327 362,989 335,067 290,391 287,599 288,530 241,203 8.11%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 22,337 22,337 22,337 5,584 9,772 9,307 9,067 16.20%
Div Payout % 53.18% 49.00% 82.63% 46.36% 71.86% 47.26% 43.13% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 385,327 362,989 335,067 290,391 287,599 288,530 241,203 8.11%
NOSH 558,445 558,445 558,445 279,222 279,222 186,148 186,148 20.08%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.97% 4.32% 3.86% 2.31% 2.70% 3.93% 4.56% -
ROE 10.90% 12.56% 8.07% 4.15% 4.73% 6.83% 8.72% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 169.82 206.46 136.71 197.55 195.31 274.83 254.36 -6.50%
EPS 7.52 8.16 4.84 4.31 4.87 10.58 11.50 -6.83%
DPS 4.00 4.00 4.00 2.00 3.50 5.00 5.00 -3.64%
NAPS 0.69 0.65 0.60 1.04 1.03 1.55 1.33 -10.35%
Adjusted Per Share Value based on latest NOSH - 279,222
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 169.89 206.54 136.76 98.81 97.69 91.64 82.64 12.75%
EPS 7.53 8.17 4.84 2.16 2.44 3.53 3.77 12.21%
DPS 4.00 4.00 4.00 1.00 1.75 1.67 1.62 16.25%
NAPS 0.6903 0.6502 0.6002 0.5202 0.5152 0.5169 0.4321 8.11%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.565 0.54 0.73 0.505 0.60 1.05 1.32 -
P/RPS 0.33 0.26 0.53 0.26 0.31 0.38 0.52 -7.29%
P/EPS 7.51 6.62 15.08 11.71 12.32 9.92 11.39 -6.70%
EY 13.31 15.12 6.63 8.54 8.12 10.08 8.78 7.17%
DY 7.08 7.41 5.48 3.96 5.83 4.76 3.79 10.97%
P/NAPS 0.82 0.83 1.22 0.49 0.58 0.68 0.99 -3.08%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 22/08/22 19/08/21 24/08/20 21/08/19 21/08/18 23/08/17 -
Price 0.56 0.61 0.735 0.53 0.575 1.11 1.24 -
P/RPS 0.33 0.30 0.54 0.27 0.29 0.40 0.49 -6.37%
P/EPS 7.44 7.47 15.18 12.29 11.81 10.49 10.70 -5.87%
EY 13.43 13.38 6.59 8.14 8.47 9.53 9.35 6.21%
DY 7.14 6.56 5.44 3.77 6.09 4.50 4.03 9.99%
P/NAPS 0.81 0.94 1.23 0.51 0.56 0.72 0.93 -2.27%

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