[FM] QoQ Quarter Result on 30-Jun-2013 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 75.43%
YoY- 13.55%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 96,627 103,356 99,415 96,291 91,834 92,036 84,647 9.23%
PBT 6,970 7,077 6,875 10,927 6,811 6,547 5,939 11.27%
Tax -844 -1,360 -1,419 -2,471 -1,215 -1,008 -757 7.52%
NP 6,126 5,717 5,456 8,456 5,596 5,539 5,182 11.81%
-
NP to SH 5,013 5,480 5,343 8,119 4,628 4,950 4,869 1.96%
-
Tax Rate 12.11% 19.22% 20.64% 22.61% 17.84% 15.40% 12.75% -
Total Cost 90,501 97,639 93,959 87,835 86,238 86,497 79,465 9.06%
-
Net Worth 159,275 154,650 156,049 144,807 138,028 133,081 133,085 12.73%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 2,514 - - 4,881 2,435 - - -
Div Payout % 50.17% - - 60.12% 52.63% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 159,275 154,650 156,049 144,807 138,028 133,081 133,085 12.73%
NOSH 167,658 168,098 169,619 162,705 162,385 162,295 162,300 2.19%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.34% 5.53% 5.49% 8.78% 6.09% 6.02% 6.12% -
ROE 3.15% 3.54% 3.42% 5.61% 3.35% 3.72% 3.66% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 57.63 61.49 58.61 59.18 56.55 56.71 52.15 6.89%
EPS 2.99 3.26 3.15 4.99 2.85 3.05 3.00 -0.22%
DPS 1.50 0.00 0.00 3.00 1.50 0.00 0.00 -
NAPS 0.95 0.92 0.92 0.89 0.85 0.82 0.82 10.31%
Adjusted Per Share Value based on latest NOSH - 162,705
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 17.31 18.51 17.81 17.25 16.45 16.49 15.16 9.25%
EPS 0.90 0.98 0.96 1.45 0.83 0.89 0.87 2.28%
DPS 0.45 0.00 0.00 0.87 0.44 0.00 0.00 -
NAPS 0.2853 0.277 0.2795 0.2594 0.2473 0.2384 0.2384 12.73%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.83 1.60 1.55 1.41 1.15 0.95 0.92 -
P/RPS 3.18 2.60 2.64 2.38 2.03 1.68 1.76 48.39%
P/EPS 61.20 49.08 49.21 28.26 40.35 31.15 30.67 58.56%
EY 1.63 2.04 2.03 3.54 2.48 3.21 3.26 -37.03%
DY 0.82 0.00 0.00 2.13 1.30 0.00 0.00 -
P/NAPS 1.93 1.74 1.68 1.58 1.35 1.16 1.12 43.78%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 19/02/14 27/11/13 28/08/13 25/06/13 20/02/13 22/11/12 -
Price 1.70 1.67 1.61 1.46 1.32 1.01 1.00 -
P/RPS 2.95 2.72 2.75 2.47 2.33 1.78 1.92 33.18%
P/EPS 56.86 51.23 51.11 29.26 46.32 33.11 33.33 42.82%
EY 1.76 1.95 1.96 3.42 2.16 3.02 3.00 -29.94%
DY 0.88 0.00 0.00 2.05 1.14 0.00 0.00 -
P/NAPS 1.79 1.82 1.75 1.64 1.55 1.23 1.22 29.15%

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