[FM] YoY Quarter Result on 31-Mar-2022 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 10.08%
YoY- 96.93%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 202,064 324,583 215,791 136,970 128,357 121,935 116,966 9.53%
PBT 15,114 18,294 11,139 3,331 4,387 5,730 6,420 15.33%
Tax -3,676 -5,082 -4,401 -1,281 -1,366 -1,747 -1,912 11.50%
NP 11,438 13,212 6,738 2,050 3,021 3,983 4,508 16.77%
-
NP to SH 10,777 11,914 6,050 2,026 2,822 3,703 4,880 14.10%
-
Tax Rate 24.32% 27.78% 39.51% 38.46% 31.14% 30.49% 29.78% -
Total Cost 190,626 311,371 209,053 134,920 125,336 117,952 112,458 9.18%
-
Net Worth 385,327 357,405 295,976 293,183 290,391 249,438 239,389 8.25%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 5,584 5,584 - 2,792 2,792 2,792 2,720 12.72%
Div Payout % 51.82% 46.87% - 137.82% 98.94% 75.40% 55.74% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 385,327 357,405 295,976 293,183 290,391 249,438 239,389 8.25%
NOSH 558,445 558,445 279,222 279,222 279,222 186,148 186,148 20.08%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.66% 4.07% 3.12% 1.50% 2.35% 3.27% 3.85% -
ROE 2.80% 3.33% 2.04% 0.69% 0.97% 1.48% 2.04% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 36.18 58.12 77.28 49.05 45.97 65.50 64.50 -9.18%
EPS 1.93 2.13 2.17 0.73 1.01 1.99 2.69 -5.38%
DPS 1.00 1.00 0.00 1.00 1.00 1.50 1.50 -6.53%
NAPS 0.69 0.64 1.06 1.05 1.04 1.34 1.32 -10.24%
Adjusted Per Share Value based on latest NOSH - 558,445
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 36.18 58.12 38.64 24.53 22.98 21.83 20.94 9.53%
EPS 1.93 2.13 1.08 0.36 0.51 0.66 0.87 14.19%
DPS 1.00 1.00 0.00 0.50 0.50 0.50 0.49 12.61%
NAPS 0.69 0.64 0.53 0.525 0.52 0.4467 0.4287 8.25%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.605 0.67 1.37 0.435 0.595 1.15 1.37 -
P/RPS 1.67 1.15 1.77 0.89 1.29 1.76 2.12 -3.89%
P/EPS 31.35 31.40 63.23 59.95 58.87 57.81 50.91 -7.75%
EY 3.19 3.18 1.58 1.67 1.70 1.73 1.96 8.45%
DY 1.65 1.49 0.00 2.30 1.68 1.30 1.09 7.15%
P/NAPS 0.88 1.05 1.29 0.41 0.57 0.86 1.04 -2.74%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 26/05/22 20/05/21 23/06/20 28/05/19 23/05/18 24/05/17 -
Price 0.58 0.575 1.47 0.505 0.595 1.20 1.42 -
P/RPS 1.60 0.99 1.90 1.03 1.29 1.83 2.20 -5.16%
P/EPS 30.05 26.95 67.84 69.60 58.87 60.32 52.77 -8.95%
EY 3.33 3.71 1.47 1.44 1.70 1.66 1.89 9.89%
DY 1.72 1.74 0.00 1.98 1.68 1.25 1.06 8.39%
P/NAPS 0.84 0.90 1.39 0.48 0.57 0.90 1.08 -4.10%

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