[FM] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -72.83%
YoY- 16.09%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 295,488 214,233 145,576 72,103 265,501 190,870 124,414 78.29%
PBT 24,002 15,683 11,391 5,795 21,805 15,255 10,823 70.30%
Tax -4,241 -1,828 -1,438 -1,084 -4,724 -2,782 -1,908 70.56%
NP 19,761 13,855 9,953 4,711 17,081 12,473 8,915 70.25%
-
NP to SH 19,712 13,842 9,656 4,467 16,438 11,763 8,067 81.71%
-
Tax Rate 17.67% 11.66% 12.62% 18.71% 21.66% 18.24% 17.63% -
Total Cost 275,727 200,378 135,623 67,392 248,420 178,397 115,499 78.90%
-
Net Worth 110,727 107,132 105,935 99,807 94,904 92,545 92,472 12.79%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 6,083 3,043 - - 6,083 3,044 - -
Div Payout % 30.86% 21.99% - - 37.01% 25.88% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 110,727 107,132 105,935 99,807 94,904 92,545 92,472 12.79%
NOSH 121,784 121,741 121,765 121,716 121,672 121,770 121,674 0.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.69% 6.47% 6.84% 6.53% 6.43% 6.53% 7.17% -
ROE 17.80% 12.92% 9.11% 4.48% 17.32% 12.71% 8.72% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 242.84 175.97 119.55 59.24 218.21 156.75 102.25 78.28%
EPS 16.20 11.37 7.93 3.67 13.51 9.66 6.63 81.70%
DPS 5.00 2.50 0.00 0.00 5.00 2.50 0.00 -
NAPS 0.91 0.88 0.87 0.82 0.78 0.76 0.76 12.79%
Adjusted Per Share Value based on latest NOSH - 121,716
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 52.91 38.36 26.07 12.91 47.54 34.18 22.28 78.28%
EPS 3.53 2.48 1.73 0.80 2.94 2.11 1.44 82.10%
DPS 1.09 0.55 0.00 0.00 1.09 0.55 0.00 -
NAPS 0.1983 0.1918 0.1897 0.1787 0.1699 0.1657 0.1656 12.80%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.92 0.88 0.81 0.85 0.67 0.68 0.67 -
P/RPS 0.38 0.50 0.68 1.43 0.31 0.43 0.66 -30.86%
P/EPS 5.68 7.74 10.21 23.16 4.96 7.04 10.11 -31.98%
EY 17.61 12.92 9.79 4.32 20.16 14.21 9.90 46.96%
DY 5.43 2.84 0.00 0.00 7.46 3.68 0.00 -
P/NAPS 1.01 1.00 0.93 1.04 0.86 0.89 0.88 9.64%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 23/02/11 25/11/10 25/08/10 26/05/10 25/02/10 -
Price 0.86 0.92 0.84 0.81 0.77 0.64 0.57 -
P/RPS 0.35 0.52 0.70 1.37 0.35 0.41 0.56 -26.96%
P/EPS 5.31 8.09 10.59 22.07 5.70 6.63 8.60 -27.55%
EY 18.84 12.36 9.44 4.53 17.55 15.09 11.63 38.05%
DY 5.81 2.72 0.00 0.00 6.49 3.91 0.00 -
P/NAPS 0.95 1.05 0.97 0.99 0.99 0.84 0.75 17.11%

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