[FM] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 2.07%
YoY- 4.99%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 92,036 84,647 88,727 76,637 80,726 81,011 81,255 8.61%
PBT 6,547 5,939 10,312 5,102 6,149 6,467 8,319 -14.69%
Tax -1,008 -757 -2,943 -580 -1,485 -1,068 -2,413 -43.97%
NP 5,539 5,182 7,369 4,522 4,664 5,399 5,906 -4.16%
-
NP to SH 4,950 4,869 7,150 4,395 4,306 5,021 5,870 -10.69%
-
Tax Rate 15.40% 12.75% 28.54% 11.37% 24.15% 16.51% 29.01% -
Total Cost 86,497 79,465 81,358 72,115 76,062 75,612 75,349 9.58%
-
Net Worth 133,081 133,085 128,083 121,632 117,989 115,495 110,823 12.91%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 4,053 2,432 - - 3,044 -
Div Payout % - - 56.69% 55.35% - - 51.87% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 133,081 133,085 128,083 121,632 117,989 115,495 110,823 12.91%
NOSH 162,295 162,300 162,131 162,177 121,638 121,573 121,784 20.99%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.02% 6.12% 8.31% 5.90% 5.78% 6.66% 7.27% -
ROE 3.72% 3.66% 5.58% 3.61% 3.65% 4.35% 5.30% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.71 52.15 54.73 47.26 66.37 66.64 66.72 -10.22%
EPS 3.05 3.00 4.41 2.71 3.54 4.13 4.82 -26.19%
DPS 0.00 0.00 2.50 1.50 0.00 0.00 2.50 -
NAPS 0.82 0.82 0.79 0.75 0.97 0.95 0.91 -6.67%
Adjusted Per Share Value based on latest NOSH - 162,177
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.49 15.16 15.89 13.73 14.46 14.51 14.56 8.61%
EPS 0.89 0.87 1.28 0.79 0.77 0.90 1.05 -10.39%
DPS 0.00 0.00 0.73 0.44 0.00 0.00 0.55 -
NAPS 0.2384 0.2384 0.2294 0.2179 0.2114 0.2069 0.1985 12.92%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.95 0.92 0.93 0.91 1.01 0.78 0.92 -
P/RPS 1.68 1.76 1.70 1.93 1.52 1.17 1.38 13.94%
P/EPS 31.15 30.67 21.09 33.58 28.53 18.89 19.09 38.39%
EY 3.21 3.26 4.74 2.98 3.50 5.29 5.24 -27.76%
DY 0.00 0.00 2.69 1.65 0.00 0.00 2.72 -
P/NAPS 1.16 1.12 1.18 1.21 1.04 0.82 1.01 9.62%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 22/11/12 28/08/12 23/05/12 22/02/12 30/11/11 24/08/11 -
Price 1.01 1.00 0.91 0.90 0.92 1.01 0.86 -
P/RPS 1.78 1.92 1.66 1.90 1.39 1.52 1.29 23.82%
P/EPS 33.11 33.33 20.63 33.21 25.99 24.46 17.84 50.74%
EY 3.02 3.00 4.85 3.01 3.85 4.09 5.60 -33.62%
DY 0.00 0.00 2.75 1.67 0.00 0.00 2.91 -
P/NAPS 1.23 1.22 1.15 1.20 0.95 1.06 0.95 18.69%

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