[FM] YoY TTM Result on 30-Sep-2019 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -7.2%
YoY- -35.29%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,242,655 828,269 561,142 548,297 520,067 484,248 416,553 19.97%
PBT 70,268 48,223 21,788 21,094 28,710 30,118 24,880 18.88%
Tax -18,095 -14,084 -7,774 -7,636 -8,339 -8,588 -6,541 18.47%
NP 52,173 34,139 14,014 13,458 20,371 21,530 18,339 19.02%
-
NP to SH 47,350 31,567 13,013 12,621 19,503 21,684 19,391 16.03%
-
Tax Rate 25.75% 29.21% 35.68% 36.20% 29.05% 28.51% 26.29% -
Total Cost 1,190,482 794,130 547,128 534,839 499,696 462,718 398,214 20.01%
-
Net Worth 362,989 335,067 293,183 293,183 290,391 253,161 231,408 7.78%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 22,337 11,168 8,376 9,772 9,307 9,067 8,697 17.01%
Div Payout % 47.18% 35.38% 64.37% 77.43% 47.72% 41.82% 44.85% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 362,989 335,067 293,183 293,183 290,391 253,161 231,408 7.78%
NOSH 558,445 558,445 279,222 279,222 186,148 186,148 178,006 20.98%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 4.20% 4.12% 2.50% 2.45% 3.92% 4.45% 4.40% -
ROE 13.04% 9.42% 4.44% 4.30% 6.72% 8.57% 8.38% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 222.52 148.32 200.97 196.37 279.38 260.14 234.01 -0.83%
EPS 8.48 5.65 4.66 4.52 10.48 11.65 10.89 -4.08%
DPS 4.00 2.00 3.00 3.50 5.00 4.87 4.89 -3.29%
NAPS 0.65 0.60 1.05 1.05 1.56 1.36 1.30 -10.90%
Adjusted Per Share Value based on latest NOSH - 279,222
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 222.52 148.32 100.48 98.18 93.13 86.71 74.59 19.97%
EPS 8.48 5.65 2.33 2.26 3.49 3.88 3.47 16.05%
DPS 4.00 2.00 1.50 1.75 1.67 1.62 1.56 16.98%
NAPS 0.65 0.60 0.525 0.525 0.52 0.4533 0.4144 7.78%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.53 0.80 0.53 0.615 1.06 1.28 1.18 -
P/RPS 0.24 0.54 0.26 0.31 0.38 0.49 0.50 -11.50%
P/EPS 6.25 14.15 11.37 13.61 10.12 10.99 10.83 -8.75%
EY 16.00 7.07 8.79 7.35 9.88 9.10 9.23 9.59%
DY 7.55 2.50 5.66 5.69 4.72 3.81 4.14 10.52%
P/NAPS 0.82 1.33 0.50 0.59 0.68 0.94 0.91 -1.71%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 24/11/21 27/11/20 25/11/19 28/11/18 29/11/17 29/11/16 -
Price 0.575 0.86 0.815 0.62 1.05 1.25 1.18 -
P/RPS 0.26 0.58 0.41 0.32 0.38 0.48 0.50 -10.32%
P/EPS 6.78 15.21 17.49 13.72 10.02 10.73 10.83 -7.50%
EY 14.75 6.57 5.72 7.29 9.98 9.32 9.23 8.12%
DY 6.96 2.33 3.68 5.65 4.76 3.90 4.14 9.03%
P/NAPS 0.88 1.43 0.78 0.59 0.67 0.92 0.91 -0.55%

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