[FM] YoY Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -61.96%
YoY- 78.78%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 253,709 189,061 303,231 213,521 148,683 139,150 136,206 10.91%
PBT 11,864 10,954 18,017 14,362 8,635 7,115 8,623 5.45%
Tax -3,553 -3,055 -4,632 -3,389 -2,332 -2,080 -2,346 7.15%
NP 8,311 7,899 13,385 10,973 6,303 5,035 6,277 4.78%
-
NP to SH 7,257 7,203 12,050 10,285 5,753 4,785 5,764 3.90%
-
Tax Rate 29.95% 27.89% 25.71% 23.60% 27.01% 29.23% 27.21% -
Total Cost 245,398 181,162 289,846 202,548 142,380 134,115 129,929 11.16%
-
Net Worth 418,673 379,742 362,989 335,067 293,183 293,183 290,391 6.28%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - 2,792 - - -
Div Payout % - - - - 48.54% - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 418,673 379,742 362,989 335,067 293,183 293,183 290,391 6.28%
NOSH 558,230 558,445 558,445 558,445 279,222 279,222 186,148 20.06%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 3.28% 4.18% 4.41% 5.14% 4.24% 3.62% 4.61% -
ROE 1.73% 1.90% 3.32% 3.07% 1.96% 1.63% 1.98% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 45.45 33.85 54.30 38.23 53.25 49.83 73.17 -7.62%
EPS 1.30 1.29 2.16 1.84 2.06 1.71 3.10 -13.47%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.75 0.68 0.65 0.60 1.05 1.05 1.56 -11.48%
Adjusted Per Share Value based on latest NOSH - 558,445
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 45.45 33.87 54.32 38.25 26.63 24.93 24.40 10.91%
EPS 1.30 1.29 2.16 1.84 1.03 0.86 1.03 3.95%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.75 0.6803 0.6502 0.6002 0.5252 0.5252 0.5202 6.28%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.595 0.585 0.53 0.80 0.53 0.615 1.06 -
P/RPS 1.31 1.73 0.98 2.09 1.00 1.23 1.45 -1.67%
P/EPS 45.77 45.35 24.56 43.44 25.72 35.89 34.23 4.95%
EY 2.18 2.20 4.07 2.30 3.89 2.79 2.92 -4.75%
DY 0.00 0.00 0.00 0.00 1.89 0.00 0.00 -
P/NAPS 0.79 0.86 0.82 1.33 0.50 0.59 0.68 2.52%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 23/11/23 29/11/22 24/11/21 27/11/20 25/11/19 28/11/18 -
Price 0.585 0.59 0.575 0.855 0.775 0.62 1.05 -
P/RPS 1.29 1.74 1.06 2.24 1.46 1.24 1.44 -1.81%
P/EPS 45.00 45.74 26.65 46.42 37.61 36.18 33.91 4.82%
EY 2.22 2.19 3.75 2.15 2.66 2.76 2.95 -4.62%
DY 0.00 0.00 0.00 0.00 1.29 0.00 0.00 -
P/NAPS 0.78 0.87 0.88 1.43 0.74 0.59 0.67 2.56%

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