[FM] YoY Quarter Result on 30-Jun-2023 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
23-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- -28.24%
YoY- -38.44%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 197,446 333,806 228,272 127,046 142,958 129,899 124,160 8.03%
PBT 11,162 17,601 13,514 3,269 3,766 6,433 8,484 4.67%
Tax -2,097 -4,156 -4,104 -2,048 -2,594 -2,208 -2,683 -4.02%
NP 9,065 13,445 9,410 1,221 1,172 4,225 5,801 7.71%
-
NP to SH 7,734 12,563 8,584 1,112 1,071 4,165 5,823 4.84%
-
Tax Rate 18.79% 23.61% 30.37% 62.65% 68.88% 34.32% 31.62% -
Total Cost 188,381 320,361 218,862 125,825 141,786 125,674 118,359 8.04%
-
Net Worth 385,327 362,989 335,067 290,391 287,599 288,530 241,203 8.11%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 11,168 11,168 5,584 2,792 6,980 6,515 6,347 9.87%
Div Payout % 144.41% 88.90% 65.06% 251.10% 651.78% 156.43% 109.01% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 385,327 362,989 335,067 290,391 287,599 288,530 241,203 8.11%
NOSH 558,445 558,445 558,445 279,222 279,222 186,148 186,148 20.08%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.59% 4.03% 4.12% 0.96% 0.82% 3.25% 4.67% -
ROE 2.01% 3.46% 2.56% 0.38% 0.37% 1.44% 2.41% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 35.36 59.77 40.88 45.50 51.20 69.78 68.46 -10.42%
EPS 1.38 2.25 1.54 0.40 0.38 2.24 3.21 -13.11%
DPS 2.00 2.00 1.00 1.00 2.50 3.50 3.50 -8.90%
NAPS 0.69 0.65 0.60 1.04 1.03 1.55 1.33 -10.35%
Adjusted Per Share Value based on latest NOSH - 558,445
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 35.36 59.77 40.88 22.75 25.60 23.26 22.23 8.03%
EPS 1.38 2.25 1.54 0.20 0.19 0.75 1.04 4.82%
DPS 2.00 2.00 1.00 0.50 1.25 1.17 1.14 9.81%
NAPS 0.69 0.65 0.60 0.52 0.515 0.5167 0.4319 8.11%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.565 0.54 0.73 0.505 0.60 1.05 1.32 -
P/RPS 1.60 0.90 1.79 1.11 1.17 1.50 1.93 -3.07%
P/EPS 40.80 24.00 47.49 126.81 156.43 46.93 41.11 -0.12%
EY 2.45 4.17 2.11 0.79 0.64 2.13 2.43 0.13%
DY 3.54 3.70 1.37 1.98 4.17 3.33 2.65 4.94%
P/NAPS 0.82 0.83 1.22 0.49 0.58 0.68 0.99 -3.08%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 22/08/22 19/08/21 24/08/20 21/08/19 21/08/18 23/08/17 -
Price 0.56 0.61 0.735 0.53 0.575 1.11 1.24 -
P/RPS 1.58 1.02 1.80 1.16 1.12 1.59 1.81 -2.23%
P/EPS 40.44 27.12 47.82 133.08 149.91 49.61 38.62 0.77%
EY 2.47 3.69 2.09 0.75 0.67 2.02 2.59 -0.78%
DY 3.57 3.28 1.36 1.89 4.35 3.15 2.82 4.00%
P/NAPS 0.81 0.94 1.23 0.51 0.56 0.72 0.93 -2.27%

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