[FM] YoY TTM Result on 30-Jun-2018 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -7.78%
YoY- -6.47%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 763,431 551,609 545,353 511,585 461,295 413,771 420,271 10.45%
PBT 42,496 20,268 22,602 28,428 28,917 24,761 24,244 9.79%
Tax -13,027 -7,522 -7,902 -8,311 -7,868 -6,129 -4,255 20.48%
NP 29,469 12,746 14,700 20,117 21,049 18,632 19,989 6.67%
-
NP to SH 27,035 12,045 13,600 19,666 21,026 19,874 20,105 5.05%
-
Tax Rate 30.65% 37.11% 34.96% 29.24% 27.21% 24.75% 17.55% -
Total Cost 733,962 538,863 530,653 491,468 440,246 395,139 400,282 10.62%
-
Net Worth 335,067 290,391 287,599 288,530 241,203 219,486 205,241 8.50%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 13,961 5,584 9,772 9,307 9,067 8,697 8,549 8.50%
Div Payout % 51.64% 46.36% 71.86% 47.33% 43.13% 43.76% 42.53% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 335,067 290,391 287,599 288,530 241,203 219,486 205,241 8.50%
NOSH 558,445 279,222 279,222 186,148 186,148 174,195 171,034 21.77%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 3.86% 2.31% 2.70% 3.93% 4.56% 4.50% 4.76% -
ROE 8.07% 4.15% 4.73% 6.82% 8.72% 9.05% 9.80% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 136.71 197.55 195.31 274.83 254.36 237.53 245.72 -9.30%
EPS 4.84 4.31 4.87 10.56 11.59 11.41 11.75 -13.72%
DPS 2.50 2.00 3.50 5.00 5.00 5.00 5.00 -10.90%
NAPS 0.60 1.04 1.03 1.55 1.33 1.26 1.20 -10.90%
Adjusted Per Share Value based on latest NOSH - 186,148
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 136.71 98.78 97.66 91.61 82.60 74.09 75.26 10.45%
EPS 4.84 2.16 2.44 3.52 3.77 3.56 3.60 5.05%
DPS 2.50 1.00 1.75 1.67 1.62 1.56 1.53 8.51%
NAPS 0.60 0.52 0.515 0.5167 0.4319 0.393 0.3675 8.50%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.73 0.505 0.60 1.05 1.32 1.19 1.51 -
P/RPS 0.53 0.26 0.31 0.38 0.52 0.50 0.61 -2.31%
P/EPS 15.08 11.71 12.32 9.94 11.39 10.43 12.85 2.70%
EY 6.63 8.54 8.12 10.06 8.78 9.59 7.78 -2.62%
DY 3.42 3.96 5.83 4.76 3.79 4.20 3.31 0.54%
P/NAPS 1.22 0.49 0.58 0.68 0.99 0.94 1.26 -0.53%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 19/08/21 24/08/20 21/08/19 21/08/18 23/08/17 24/08/16 26/08/15 -
Price 0.735 0.53 0.575 1.11 1.24 1.19 1.26 -
P/RPS 0.54 0.27 0.29 0.40 0.49 0.50 0.51 0.95%
P/EPS 15.18 12.29 11.81 10.51 10.70 10.43 10.72 5.96%
EY 6.59 8.14 8.47 9.52 9.35 9.59 9.33 -5.62%
DY 3.40 3.77 6.09 4.50 4.03 4.20 3.97 -2.54%
P/NAPS 1.23 0.51 0.56 0.72 0.93 0.94 1.05 2.66%

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