[FM] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 42.41%
YoY- 19.92%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 238,374 161,737 81,011 295,488 214,233 145,576 72,103 121.76%
PBT 17,718 12,616 6,467 24,002 15,683 11,391 5,795 110.51%
Tax -3,133 -2,553 -1,068 -4,241 -1,828 -1,438 -1,084 102.77%
NP 14,585 10,063 5,399 19,761 13,855 9,953 4,711 112.27%
-
NP to SH 13,722 9,327 5,021 19,712 13,842 9,656 4,467 111.17%
-
Tax Rate 17.68% 20.24% 16.51% 17.67% 11.66% 12.62% 18.71% -
Total Cost 223,789 151,674 75,612 275,727 200,378 135,623 67,392 122.41%
-
Net Worth 121,648 118,109 115,495 110,727 107,132 105,935 99,807 14.08%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,432 - - 6,083 3,043 - - -
Div Payout % 17.73% - - 30.86% 21.99% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 121,648 118,109 115,495 110,727 107,132 105,935 99,807 14.08%
NOSH 162,198 121,762 121,573 121,784 121,741 121,765 121,716 21.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.12% 6.22% 6.66% 6.69% 6.47% 6.84% 6.53% -
ROE 11.28% 7.90% 4.35% 17.80% 12.92% 9.11% 4.48% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 146.96 132.83 66.64 242.84 175.97 119.55 59.24 83.15%
EPS 8.46 7.66 4.13 16.20 11.37 7.93 3.67 74.41%
DPS 1.50 0.00 0.00 5.00 2.50 0.00 0.00 -
NAPS 0.75 0.97 0.95 0.91 0.88 0.87 0.82 -5.77%
Adjusted Per Share Value based on latest NOSH - 121,784
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 42.70 28.97 14.51 52.93 38.38 26.08 12.92 121.71%
EPS 2.46 1.67 0.90 3.53 2.48 1.73 0.80 111.31%
DPS 0.44 0.00 0.00 1.09 0.55 0.00 0.00 -
NAPS 0.2179 0.2116 0.2069 0.1984 0.1919 0.1898 0.1788 14.07%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.91 1.01 0.78 0.92 0.88 0.81 0.85 -
P/RPS 0.62 0.76 1.17 0.38 0.50 0.68 1.43 -42.68%
P/EPS 10.76 13.19 18.89 5.68 7.74 10.21 23.16 -39.98%
EY 9.30 7.58 5.29 17.61 12.92 9.79 4.32 66.64%
DY 1.65 0.00 0.00 5.43 2.84 0.00 0.00 -
P/NAPS 1.21 1.04 0.82 1.01 1.00 0.93 1.04 10.61%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 22/02/12 30/11/11 24/08/11 25/05/11 23/02/11 25/11/10 -
Price 0.90 0.92 1.01 0.86 0.92 0.84 0.81 -
P/RPS 0.61 0.69 1.52 0.35 0.52 0.70 1.37 -41.66%
P/EPS 10.64 12.01 24.46 5.31 8.09 10.59 22.07 -38.48%
EY 9.40 8.33 4.09 18.84 12.36 9.44 4.53 62.61%
DY 1.67 0.00 0.00 5.81 2.72 0.00 0.00 -
P/NAPS 1.20 0.95 1.06 0.95 1.05 0.97 0.99 13.67%

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