[FM] YoY Quarter Result on 30-Jun-2019 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
21-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- -62.05%
YoY- -74.29%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 333,806 228,272 127,046 142,958 129,899 124,160 105,142 21.22%
PBT 17,601 13,514 3,269 3,766 6,433 8,484 4,901 23.73%
Tax -4,156 -4,104 -2,048 -2,594 -2,208 -2,683 -1,541 17.97%
NP 13,445 9,410 1,221 1,172 4,225 5,801 3,360 25.98%
-
NP to SH 12,563 8,584 1,112 1,071 4,165 5,823 5,522 14.67%
-
Tax Rate 23.61% 30.37% 62.65% 68.88% 34.32% 31.62% 31.44% -
Total Cost 320,361 218,862 125,825 141,786 125,674 118,359 101,782 21.04%
-
Net Worth 362,989 335,067 290,391 287,599 288,530 241,203 219,486 8.74%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 11,168 5,584 2,792 6,980 6,515 6,347 6,096 10.61%
Div Payout % 88.90% 65.06% 251.10% 651.78% 156.43% 109.01% 110.41% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 362,989 335,067 290,391 287,599 288,530 241,203 219,486 8.74%
NOSH 558,445 558,445 279,222 279,222 186,148 186,148 174,195 21.41%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 4.03% 4.12% 0.96% 0.82% 3.25% 4.67% 3.20% -
ROE 3.46% 2.56% 0.38% 0.37% 1.44% 2.41% 2.52% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 59.77 40.88 45.50 51.20 69.78 68.46 60.36 -0.16%
EPS 2.25 1.54 0.40 0.38 2.24 3.21 3.17 -5.55%
DPS 2.00 1.00 1.00 2.50 3.50 3.50 3.50 -8.90%
NAPS 0.65 0.60 1.04 1.03 1.55 1.33 1.26 -10.44%
Adjusted Per Share Value based on latest NOSH - 279,222
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 59.80 40.89 22.76 25.61 23.27 22.24 18.83 21.22%
EPS 2.25 1.54 0.20 0.19 0.75 1.04 0.99 14.65%
DPS 2.00 1.00 0.50 1.25 1.17 1.14 1.09 10.64%
NAPS 0.6502 0.6002 0.5202 0.5152 0.5169 0.4321 0.3932 8.73%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.54 0.73 0.505 0.60 1.05 1.32 1.19 -
P/RPS 0.90 1.79 1.11 1.17 1.50 1.93 1.97 -12.23%
P/EPS 24.00 47.49 126.81 156.43 46.93 41.11 37.54 -7.18%
EY 4.17 2.11 0.79 0.64 2.13 2.43 2.66 7.77%
DY 3.70 1.37 1.98 4.17 3.33 2.65 2.94 3.90%
P/NAPS 0.83 1.22 0.49 0.58 0.68 0.99 0.94 -2.05%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 22/08/22 19/08/21 24/08/20 21/08/19 21/08/18 23/08/17 24/08/16 -
Price 0.61 0.735 0.53 0.575 1.11 1.24 1.19 -
P/RPS 1.02 1.80 1.16 1.12 1.59 1.81 1.97 -10.38%
P/EPS 27.12 47.82 133.08 149.91 49.61 38.62 37.54 -5.27%
EY 3.69 2.09 0.75 0.67 2.02 2.59 2.66 5.60%
DY 3.28 1.36 1.89 4.35 3.15 2.82 2.94 1.83%
P/NAPS 0.94 1.23 0.51 0.56 0.72 0.93 0.94 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