[FM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 101.66%
YoY- 5.28%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 99,415 364,808 268,517 176,683 84,647 327,101 238,374 -44.14%
PBT 6,875 30,224 19,297 12,486 5,939 28,030 17,718 -46.77%
Tax -1,419 -5,451 -2,980 -1,765 -757 -6,076 -3,133 -40.99%
NP 5,456 24,773 16,317 10,721 5,182 21,954 14,585 -48.05%
-
NP to SH 5,343 22,566 14,447 9,819 4,869 20,872 13,722 -46.64%
-
Tax Rate 20.64% 18.04% 15.44% 14.14% 12.75% 21.68% 17.68% -
Total Cost 93,959 340,035 252,200 165,962 79,465 305,147 223,789 -43.90%
-
Net Worth 156,049 144,487 137,976 133,083 133,085 128,218 121,648 18.04%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 7,305 2,434 - - 6,492 2,432 -
Div Payout % - 32.37% 16.85% - - 31.10% 17.73% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 156,049 144,487 137,976 133,083 133,085 128,218 121,648 18.04%
NOSH 169,619 162,345 162,325 162,297 162,300 162,301 162,198 3.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.49% 6.79% 6.08% 6.07% 6.12% 6.71% 6.12% -
ROE 3.42% 15.62% 10.47% 7.38% 3.66% 16.28% 11.28% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 58.61 224.71 165.42 108.86 52.15 201.54 146.96 -45.78%
EPS 3.15 13.90 8.90 6.05 3.00 12.86 8.46 -48.21%
DPS 0.00 4.50 1.50 0.00 0.00 4.00 1.50 -
NAPS 0.92 0.89 0.85 0.82 0.82 0.79 0.75 14.57%
Adjusted Per Share Value based on latest NOSH - 162,295
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 17.80 65.33 48.08 31.64 15.16 58.57 42.69 -44.15%
EPS 0.96 4.04 2.59 1.76 0.87 3.74 2.46 -46.56%
DPS 0.00 1.31 0.44 0.00 0.00 1.16 0.44 -
NAPS 0.2794 0.2587 0.2471 0.2383 0.2383 0.2296 0.2178 18.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.55 1.41 1.15 0.95 0.92 0.93 0.91 -
P/RPS 2.64 0.63 0.70 0.87 1.76 0.46 0.62 162.47%
P/EPS 49.21 10.14 12.92 15.70 30.67 7.23 10.76 175.27%
EY 2.03 9.86 7.74 6.37 3.26 13.83 9.30 -63.71%
DY 0.00 3.19 1.30 0.00 0.00 4.30 1.65 -
P/NAPS 1.68 1.58 1.35 1.16 1.12 1.18 1.21 24.43%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 25/06/13 20/02/13 22/11/12 28/08/12 23/05/12 -
Price 1.61 1.46 1.32 1.01 1.00 0.91 0.90 -
P/RPS 2.75 0.65 0.80 0.93 1.92 0.45 0.61 172.64%
P/EPS 51.11 10.50 14.83 16.69 33.33 7.08 10.64 184.42%
EY 1.96 9.52 6.74 5.99 3.00 14.13 9.40 -64.80%
DY 0.00 3.08 1.14 0.00 0.00 4.40 1.67 -
P/NAPS 1.75 1.64 1.55 1.23 1.22 1.15 1.20 28.56%

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