Farm Superstores’ net profit drops 14% in FY16

18/01/2017 Argaam Exclusive

View other reports

Share Price

22.08
(0.06) (0.27 %)

Saudi Marketing Co. (FARM SUPERSTORES)

 

Saudi Marketing Co. (Farm Superstores) reported a net profit of SAR 92.7 million for fiscal year 2016, a 14 percent slump year-on-year (YoY) on the back of higher cost of goods sold (COGS) due to offers and promotions.



Financials (M)

Item 2015 2016 Change‬
Revenues 1,892.32 1,676.99 (11.4 %)
Gross Income 456.19 493.08 8.1 %
Operating Income 119.82 103.55 (13.6 %)
Net Income 107.15 91.62 (14.5 %)
Average Shares 45.00 45.00 -
EPS (Riyals) 2.38 2.04 (14.5 %)

Net profit for Q4 rose 3.4 percent YoY to SAR 16.8 million as revenues edged up 3.5 percent to SAR 491 million and selling and distribution costs eased. When compared to the previous quarter, however, Q4 net profit fell 27.3 percent.



Current Quarter Comparison (M)

Compared With The
Item Q4 2015 Q4 2016 Change‬
Revenues 474.32 490.53 3.4 %
Gross Income 108.13 102.79 (4.9 %)
Operating Income 16.62 20.73 24.8 %
Net Income 16.28 16.84 3.4 %
Average Shares 45.00 45.00 -
EPS (Riyals) 0.36 0.37 3.4 %


Financial results (Million)

Period Revenues Change Gross Income Change Net Income Change EPS(Riyal)
Q1 2007 - - - - - - -
Q2 2007 - - - - - - -
Q3 2007 - - - - - - -
Q4 2007 - - - - - - -
Q1 2008 - - - - - - -
Q2 2008 - - - - - - -
Q3 2008 - - - - - - -
Q4 2008 - - - - - - -
Q1 2009 - - - - - - -
Q2 2009 - - - - - - -
Q3 2009 - - - - - - -
Q4 2009 - - - - - - -
Q1 2010 - - - - - - -
Q2 2010 - - - - - - -
Q3 2010 - - - - - - -
Q4 2010 - - - - - - -
Q1 2011 - - - - - - -
Q2 2011 303.99 - 62.21 - 17.35 - 0.39
Q3 2011 330.91 - 68.92 - 14.92 - 0.33
Q4 2011 350.17 - 50.81 - 19.48 - 0.43
Q1 2012 342.36 - 64.04 - 18.86 - 0.42
Q2 2012 350.01 15.1 % 78.29 25.8 % 18.76 8.1 % 0.42
Q3 2012 384.15 16.1 % 84.23 22.2 % 23.52 57.7 % 0.52
Q4 2012 419.14 19.7 % 72.64 43.0 % 17.63 (9.5 %) 0.39
Q1 2013 391.22 14.3 % 87.02 35.9 % 24.68 30.9 % 0.55
Q2 2013 397.65 13.6 % 89.20 13.9 % 21.38 14.0 % 0.48
Q3 2013 413.71 7.7 % 89.95 6.8 % 22.21 (5.6 %) 0.49
Q4 2013 423.76 1.1 % 87.89 21.0 % 26.87 52.4 % 0.60
Q1 2014 405.04 3.5 % 93.24 7.2 % 27.54 11.6 % 0.61
Q2 2014 475.21 19.5 % 103.31 15.8 % 29.13 36.2 % 0.65
Q3 2014 409.88 (0.9 %) 103.87 15.5 % 24.70 11.2 % 0.55
Q4 2014 450.89 6.4 % 102.85 17.0 % 23.11 (14.0 %) 0.51
Q1 2015 455.49 12.5 % 104.58 12.2 % 29.08 5.6 % 0.65
Q2 2015 513.81 8.1 % 123.00 19.1 % 32.83 12.7 % 0.73
Q3 2015 448.70 9.5 % 120.48 16.0 % 28.95 17.2 % 0.64
Q4 2015 474.32 5.2 % 108.13 5.1 % 16.28 (29.5 %) 0.36
Q1 2016 482.23 5.9 % 112.15 7.2 % 25.45 (12.5 %) 0.57
Q2 2016 524.82 2.1 % 130.10 5.8 % 27.17 (17.2 %) 0.60
Q3 2016 433.06 (3.5 %) 120.16 (0.3 %) 23.19 (19.9 %) 0.52
Q4 2016 490.53 3.4 % 102.79 (4.9 %) 16.84 3.4 % 0.37
2016 1,676.99 (11.4 %) 493.08 8.1 % 91.62 (14.5 %) 2.04

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2007 - - -
Q2 2007 - - -
Q3 2007 - - -
Q4 2007 - - -
Q1 2008 - - -
Q2 2008 - - -
Q3 2008 - - -
Q4 2008 - - -
Q1 2009 - - -
Q2 2009 - - -
Q3 2009 - - -
Q4 2009 - - -
Q1 2010 - - -
Q2 2010 - - -
Q3 2010 - - -
Q4 2010 - - -
Q1 2011 - - -
Q2 2011 - - -
Q3 2011 - - -
Q4 2011 - - -
Q1 2012 18.53 % 6.38 % 5.32 %
Q2 2012 19.08 % 6.99 % 5.24 %
Q3 2012 19.44 % 7.31 % 5.65 %
Q4 2012 20.00 % 6.66 % 5.27 %
Q1 2013 20.86 % 6.92 % 5.48 %
Q2 2013 20.92 % 6.91 % 5.48 %
Q3 2013 20.89 % 6.70 % 5.30 %
Q4 2013 21.77 % 7.62 % 5.85 %
Q1 2014 21.97 % 7.70 % 5.98 %
Q2 2014 21.80 % 7.85 % 6.16 %
Q3 2014 22.66 % 8.26 % 6.32 %
Q4 2014 23.16 % 8.27 % 6.00 %
Q1 2015 23.14 % 8.40 % 5.92 %
Q2 2015 23.73 % 8.60 % 6.00 %
Q3 2015 24.13 % 9.07 % 6.29 %
Q4 2015 24.11 % 8.39 % 5.81 %
Q1 2016 24.17 % 8.14 % 5.54 %
Q2 2016 24.40 % 7.86 % 5.21 %
Q3 2016 24.58 % 7.47 % 4.76 %
Q4 2016 24.10 % 7.68 % 4.80 %
2016 29.40 % 8.78 % 5.46 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2007 - - - -
Q2 2007 - - - -
Q3 2007 - - - -
Q4 2007 - - - -
Q1 2008 - - - -
Q2 2008 - - - -
Q3 2008 - - - -
Q4 2008 - - - -
Q1 2009 - - - -
Q2 2009 - - - -
Q3 2009 - - - -
Q4 2009 - - - -
Q1 2010 - - - -
Q2 2010 - - - -
Q3 2010 - - - -
Q4 2010 - - - -
Q1 2011 - - - -
Q2 2011 45.00 - - 7.10
Q3 2011 45.00 - - 7.60
Q4 2011 45.00 - - 7.73
Q1 2012 45.00 1.57 1.57 8.15
Q2 2012 45.00 1.60 1.60 8.56
Q3 2012 45.00 1.79 1.79 9.09
Q4 2012 45.00 1.75 1.75 9.20
Q1 2013 45.00 1.88 1.88 8.43
Q2 2013 45.00 1.94 1.94 8.90
Q3 2013 45.00 1.91 1.91 9.40
Q4 2013 45.00 2.11 2.11 8.72
Q1 2014 45.00 2.18 2.18 9.33
Q2 2014 45.00 2.35 2.35 9.97
Q3 2014 45.00 2.41 2.41 10.52
Q4 2014 45.00 2.32 2.32 11.04
Q1 2015 45.00 2.36 2.36 11.68
Q2 2015 45.00 2.44 2.44 11.25
Q3 2015 45.00 2.53 2.61 11.89
Q4 2015 45.00 2.38 2.44 12.22
Q1 2016 45.00 2.30 2.36 12.63
Q2 2016 45.00 2.17 2.24 13.24
Q3 2016 45.00 2.05 2.03 13.75
Q4 2016 45.00 2.06 2.06 14.09

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2007 - - -
Q2 2007 - - -
Q3 2007 - - -
Q4 2007 - - -
Q1 2008 - - -
Q2 2008 - - -
Q3 2008 - - -
Q4 2008 - - -
Q1 2009 - - -
Q2 2009 - - -
Q3 2009 - - -
Q4 2009 - - -
Q1 2010 - - -
Q2 2010 - - -
Q3 2010 - - -
Q4 2010 - - -
Q1 2011 - - -
Q2 2011 - - -
Q3 2011 - - -
Q4 2011 - - -
Q1 2012 - - -
Q2 2012 - - -
Q3 2012 - - -
Q4 2012 - - -
Q1 2013 - - -
Q2 2013 - - -
Q3 2013 - - -
Q4 2013 - - -
Q1 2014 22.00 22.00 5.14
Q2 2014 27.20 27.20 6.41
Q3 2014 30.58 30.58 6.99
Q4 2014 27.42 27.42 5.77
Q1 2015 24.69 24.69 4.98
Q2 2015 24.25 24.25 5.26
Q3 2015 20.03 19.40 4.27
Q4 2015 20.10 19.60 3.92
Q1 2016 16.72 16.29 3.04
Q2 2016 19.46 18.92 3.20
Q3 2016 10.94 11.05 1.63
Q4 2016 15.51 15.51 2.27

Analysts Estimates (Million)

Item Q4 2016 (e) Q4 2016 (a) Change‬
Average 19.85 16.84 (15.1 %)

Estimates vs Actual (Million)

Item Q4 2016 (e) Q4 2016 (a) Change
OSOOL AND BAKHEET 19.70 16.84 (14.5) %
Albilad Capital 20.00 16.84 (15.8) %

Current
Market Cap (M Riyal) 993.60
Enterprise Value (EV) (M) 1,503.37
Shares Outstanding ((M)) 45.00
EPS ( Riyal) (TTM) 0.47
Book Value (BV) ( Riyal) 14.84
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) 42.84
P/E (TTM) 46.88
Price/book 1.49
Return on Average Assets (%) (TTM) 0.9
Return on Average Equity (%) (TTM) 3.2

Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.