[FM] YoY Cumulative Quarter Result on 31-Dec-2019 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 86.14%
YoY- -8.24%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 548,851 494,556 319,368 287,593 274,038 259,751 220,169 16.43%
PBT 35,976 30,718 17,843 13,668 14,449 16,265 14,013 17.00%
Tax -9,327 -7,614 -4,522 -4,193 -3,942 -4,356 -3,273 19.05%
NP 26,649 23,104 13,321 9,475 10,507 11,909 10,740 16.34%
-
NP to SH 23,496 21,108 12,401 8,907 9,707 11,828 10,323 14.68%
-
Tax Rate 25.93% 24.79% 25.34% 30.68% 27.28% 26.78% 23.36% -
Total Cost 522,202 471,452 306,047 278,118 263,531 247,842 209,429 16.44%
-
Net Worth 374,158 346,236 295,976 290,391 287,599 247,576 230,392 8.41%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 5,584 5,584 8,376 - - - - -
Div Payout % 23.77% 26.46% 67.55% - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 374,158 346,236 295,976 290,391 287,599 247,576 230,392 8.41%
NOSH 558,445 558,445 279,222 279,222 279,222 186,148 178,598 20.91%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.86% 4.67% 4.17% 3.29% 3.83% 4.58% 4.88% -
ROE 6.28% 6.10% 4.19% 3.07% 3.38% 4.78% 4.48% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 98.28 88.56 114.38 103.00 98.14 139.54 123.28 -3.70%
EPS 4.21 3.78 4.44 3.19 3.48 6.35 5.78 -5.14%
DPS 1.00 1.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.62 1.06 1.04 1.03 1.33 1.29 -10.33%
Adjusted Per Share Value based on latest NOSH - 279,222
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 98.32 88.59 57.21 51.52 49.09 46.53 39.44 16.43%
EPS 4.21 3.78 2.22 1.60 1.74 2.12 1.85 14.68%
DPS 1.00 1.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.6703 0.6202 0.5302 0.5202 0.5152 0.4435 0.4127 8.41%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.55 0.865 0.915 0.61 0.53 1.25 1.12 -
P/RPS 0.56 0.98 0.80 0.59 0.54 0.90 0.91 -7.76%
P/EPS 13.07 22.88 20.60 19.12 15.25 19.67 19.38 -6.35%
EY 7.65 4.37 4.85 5.23 6.56 5.08 5.16 6.77%
DY 1.82 1.16 3.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.40 0.86 0.59 0.51 0.94 0.87 -0.98%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 22/02/22 18/02/21 20/02/20 20/02/19 21/02/18 22/02/17 -
Price 0.61 0.775 1.67 0.60 0.57 1.21 1.17 -
P/RPS 0.62 0.88 1.46 0.58 0.58 0.87 0.95 -6.86%
P/EPS 14.50 20.50 37.60 18.81 16.40 19.04 20.24 -5.40%
EY 6.90 4.88 2.66 5.32 6.10 5.25 4.94 5.72%
DY 1.64 1.29 1.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.25 1.58 0.58 0.55 0.91 0.91 0.00%

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