[FM] YoY Quarter Result on 30-Jun-2017 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 19.32%
YoY- 5.45%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 127,046 142,958 129,899 124,160 105,142 108,106 103,903 3.40%
PBT 3,269 3,766 6,433 8,484 4,901 6,082 9,905 -16.85%
Tax -2,048 -2,594 -2,208 -2,683 -1,541 -1,057 -1,640 3.76%
NP 1,221 1,172 4,225 5,801 3,360 5,025 8,265 -27.27%
-
NP to SH 1,112 1,071 4,165 5,823 5,522 6,448 8,170 -28.25%
-
Tax Rate 62.65% 68.88% 34.32% 31.62% 31.44% 17.38% 16.56% -
Total Cost 125,825 141,786 125,674 118,359 101,782 103,081 95,638 4.67%
-
Net Worth 290,391 287,599 288,530 241,203 219,486 205,241 166,084 9.75%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 2,792 6,980 6,515 6,347 6,096 5,986 5,871 -11.64%
Div Payout % 251.10% 651.78% 156.43% 109.01% 110.41% 92.84% 71.87% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 290,391 287,599 288,530 241,203 219,486 205,241 166,084 9.75%
NOSH 279,222 279,222 186,148 186,148 174,195 171,034 167,761 8.85%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 0.96% 0.82% 3.25% 4.67% 3.20% 4.65% 7.95% -
ROE 0.38% 0.37% 1.44% 2.41% 2.52% 3.14% 4.92% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 45.50 51.20 69.78 68.46 60.36 63.21 61.93 -5.00%
EPS 0.40 0.38 2.24 3.21 3.17 3.77 4.87 -34.04%
DPS 1.00 2.50 3.50 3.50 3.50 3.50 3.50 -18.82%
NAPS 1.04 1.03 1.55 1.33 1.26 1.20 0.99 0.82%
Adjusted Per Share Value based on latest NOSH - 186,148
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 22.75 25.60 23.26 22.23 18.83 19.36 18.61 3.40%
EPS 0.20 0.19 0.75 1.04 0.99 1.15 1.46 -28.18%
DPS 0.50 1.25 1.17 1.14 1.09 1.07 1.05 -11.62%
NAPS 0.52 0.515 0.5167 0.4319 0.393 0.3675 0.2974 9.75%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.505 0.60 1.05 1.32 1.19 1.51 1.78 -
P/RPS 1.11 1.17 1.50 1.93 1.97 2.39 2.87 -14.63%
P/EPS 126.81 156.43 46.93 41.11 37.54 40.05 36.55 23.01%
EY 0.79 0.64 2.13 2.43 2.66 2.50 2.74 -18.70%
DY 1.98 4.17 3.33 2.65 2.94 2.32 1.97 0.08%
P/NAPS 0.49 0.58 0.68 0.99 0.94 1.26 1.80 -19.47%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 21/08/19 21/08/18 23/08/17 24/08/16 26/08/15 27/08/14 -
Price 0.53 0.575 1.11 1.24 1.19 1.26 1.76 -
P/RPS 1.16 1.12 1.59 1.81 1.97 1.99 2.84 -13.85%
P/EPS 133.08 149.91 49.61 38.62 37.54 33.42 36.14 24.24%
EY 0.75 0.67 2.02 2.59 2.66 2.99 2.77 -19.55%
DY 1.89 4.35 3.15 2.82 2.94 2.78 1.99 -0.85%
P/NAPS 0.51 0.56 0.72 0.93 0.94 1.05 1.78 -18.79%

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