[FM] YoY Quarter Result on 31-Dec-2017 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
21-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -0.94%
YoY- 16.17%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 170,685 148,443 137,832 132,027 115,398 103,325 107,098 8.06%
PBT 9,208 6,553 5,826 7,924 6,873 5,626 6,179 6.86%
Tax -2,190 -2,113 -1,596 -2,038 -1,675 -1,438 -1,091 12.30%
NP 7,018 4,440 4,230 5,886 5,198 4,188 5,088 5.50%
-
NP to SH 6,648 4,122 3,943 5,871 5,054 3,937 4,658 6.10%
-
Tax Rate 23.78% 32.24% 27.39% 25.72% 24.37% 25.56% 17.66% -
Total Cost 163,667 144,003 133,602 126,141 110,200 99,137 102,010 8.19%
-
Net Worth 295,976 290,391 287,599 247,576 232,016 215,060 172,328 9.42%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 5,584 - - - - - - -
Div Payout % 84.00% - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 295,976 290,391 287,599 247,576 232,016 215,060 172,328 9.42%
NOSH 279,222 279,222 279,222 186,148 179,857 173,436 170,622 8.54%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.11% 2.99% 3.07% 4.46% 4.50% 4.05% 4.75% -
ROE 2.25% 1.42% 1.37% 2.37% 2.18% 1.83% 2.70% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 61.13 53.16 49.36 70.93 64.16 59.58 62.77 -0.43%
EPS 2.38 1.48 1.41 3.15 2.81 2.27 2.73 -2.25%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.04 1.03 1.33 1.29 1.24 1.01 0.80%
Adjusted Per Share Value based on latest NOSH - 186,148
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 30.58 26.59 24.69 23.65 20.67 18.51 19.19 8.06%
EPS 1.19 0.74 0.71 1.05 0.91 0.71 0.83 6.18%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5302 0.5202 0.5152 0.4435 0.4156 0.3853 0.3087 9.42%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.915 0.61 0.53 1.25 1.12 1.39 1.72 -
P/RPS 1.50 1.15 1.07 1.76 1.75 2.33 2.74 -9.54%
P/EPS 38.43 41.32 37.53 39.63 39.86 61.23 63.00 -7.90%
EY 2.60 2.42 2.66 2.52 2.51 1.63 1.59 8.53%
DY 2.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.59 0.51 0.94 0.87 1.12 1.70 -10.72%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 18/02/21 20/02/20 20/02/19 21/02/18 22/02/17 25/02/16 25/02/15 -
Price 1.67 0.60 0.57 1.21 1.17 1.30 1.55 -
P/RPS 2.73 1.13 1.15 1.71 1.82 2.18 2.47 1.68%
P/EPS 70.14 40.64 40.36 38.36 41.64 57.27 56.78 3.58%
EY 1.43 2.46 2.48 2.61 2.40 1.75 1.76 -3.39%
DY 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.58 0.55 0.91 0.91 1.05 1.53 0.53%

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