[FM] YoY Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -73.49%
YoY- -8.4%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 139,150 136,206 127,724 104,771 101,989 103,389 99,415 5.76%
PBT 7,115 8,623 8,341 7,140 7,021 6,397 6,875 0.57%
Tax -2,080 -2,346 -2,318 -1,598 -1,186 -1,247 -1,419 6.57%
NP 5,035 6,277 6,023 5,542 5,835 5,150 5,456 -1.32%
-
NP to SH 4,785 5,764 5,957 5,269 5,752 4,675 5,343 -1.82%
-
Tax Rate 29.23% 27.21% 27.79% 22.38% 16.89% 19.49% 20.64% -
Total Cost 134,115 129,929 121,701 99,229 96,154 98,239 93,959 6.10%
-
Net Worth 293,183 290,391 253,161 231,408 216,566 172,326 156,049 11.07%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 293,183 290,391 253,161 231,408 216,566 172,326 156,049 11.07%
NOSH 279,222 186,148 186,148 178,006 173,253 170,620 169,619 8.65%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.62% 4.61% 4.72% 5.29% 5.72% 4.98% 5.49% -
ROE 1.63% 1.98% 2.35% 2.28% 2.66% 2.71% 3.42% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 49.83 73.17 68.61 58.86 58.87 60.60 58.61 -2.66%
EPS 1.71 3.10 3.20 2.96 3.32 2.74 3.15 -9.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.56 1.36 1.30 1.25 1.01 0.92 2.22%
Adjusted Per Share Value based on latest NOSH - 178,006
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 24.93 24.40 22.88 18.77 18.27 18.52 17.81 5.76%
EPS 0.86 1.03 1.07 0.94 1.03 0.84 0.96 -1.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5252 0.5202 0.4535 0.4145 0.388 0.3087 0.2795 11.08%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.615 1.06 1.28 1.18 1.52 1.78 1.55 -
P/RPS 1.23 1.45 1.87 2.00 2.58 2.94 2.64 -11.94%
P/EPS 35.89 34.23 40.00 39.86 45.78 64.96 49.21 -5.12%
EY 2.79 2.92 2.50 2.51 2.18 1.54 2.03 5.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.94 0.91 1.22 1.76 1.68 -15.99%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 28/11/18 29/11/17 29/11/16 25/11/15 25/11/14 27/11/13 -
Price 0.62 1.05 1.25 1.18 1.48 1.71 1.61 -
P/RPS 1.24 1.44 1.82 2.00 2.51 2.82 2.75 -12.42%
P/EPS 36.18 33.91 39.06 39.86 44.58 62.41 51.11 -5.59%
EY 2.76 2.95 2.56 2.51 2.24 1.60 1.96 5.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.67 0.92 0.91 1.18 1.69 1.75 -16.56%

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