[FM] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 52.11%
YoY- 5.88%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 268,517 176,683 84,647 327,101 238,374 161,737 81,011 122.14%
PBT 19,297 12,486 5,939 28,030 17,718 12,616 6,467 107.12%
Tax -2,980 -1,765 -757 -6,076 -3,133 -2,553 -1,068 98.07%
NP 16,317 10,721 5,182 21,954 14,585 10,063 5,399 108.89%
-
NP to SH 14,447 9,819 4,869 20,872 13,722 9,327 5,021 102.16%
-
Tax Rate 15.44% 14.14% 12.75% 21.68% 17.68% 20.24% 16.51% -
Total Cost 252,200 165,962 79,465 305,147 223,789 151,674 75,612 123.07%
-
Net Worth 137,976 133,083 133,085 128,218 121,648 118,109 115,495 12.57%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,434 - - 6,492 2,432 - - -
Div Payout % 16.85% - - 31.10% 17.73% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 137,976 133,083 133,085 128,218 121,648 118,109 115,495 12.57%
NOSH 162,325 162,297 162,300 162,301 162,198 121,762 121,573 21.23%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.08% 6.07% 6.12% 6.71% 6.12% 6.22% 6.66% -
ROE 10.47% 7.38% 3.66% 16.28% 11.28% 7.90% 4.35% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 165.42 108.86 52.15 201.54 146.96 132.83 66.64 83.22%
EPS 8.90 6.05 3.00 12.86 8.46 7.66 4.13 66.75%
DPS 1.50 0.00 0.00 4.00 1.50 0.00 0.00 -
NAPS 0.85 0.82 0.82 0.79 0.75 0.97 0.95 -7.14%
Adjusted Per Share Value based on latest NOSH - 162,131
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 48.10 31.65 15.16 58.60 42.70 28.97 14.51 122.16%
EPS 2.59 1.76 0.87 3.74 2.46 1.67 0.90 102.18%
DPS 0.44 0.00 0.00 1.16 0.44 0.00 0.00 -
NAPS 0.2472 0.2384 0.2384 0.2297 0.2179 0.2116 0.2069 12.58%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.15 0.95 0.92 0.93 0.91 1.01 0.78 -
P/RPS 0.70 0.87 1.76 0.46 0.62 0.76 1.17 -28.97%
P/EPS 12.92 15.70 30.67 7.23 10.76 13.19 18.89 -22.35%
EY 7.74 6.37 3.26 13.83 9.30 7.58 5.29 28.85%
DY 1.30 0.00 0.00 4.30 1.65 0.00 0.00 -
P/NAPS 1.35 1.16 1.12 1.18 1.21 1.04 0.82 39.38%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 25/06/13 20/02/13 22/11/12 28/08/12 23/05/12 22/02/12 30/11/11 -
Price 1.32 1.01 1.00 0.91 0.90 0.92 1.01 -
P/RPS 0.80 0.93 1.92 0.45 0.61 0.69 1.52 -34.78%
P/EPS 14.83 16.69 33.33 7.08 10.64 12.01 24.46 -28.34%
EY 6.74 5.99 3.00 14.13 9.40 8.33 4.09 39.47%
DY 1.14 0.00 0.00 4.40 1.67 0.00 0.00 -
P/NAPS 1.55 1.23 1.22 1.15 1.20 0.95 1.06 28.80%

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