[FM] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -8.52%
YoY- 8.32%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 107,098 103,389 103,903 96,627 103,356 99,415 96,291 7.32%
PBT 6,179 6,397 9,905 6,970 7,077 6,875 10,927 -31.54%
Tax -1,091 -1,247 -1,640 -844 -1,360 -1,419 -2,471 -41.93%
NP 5,088 5,150 8,265 6,126 5,717 5,456 8,456 -28.66%
-
NP to SH 4,658 4,675 8,170 5,013 5,480 5,343 8,119 -30.88%
-
Tax Rate 17.66% 19.49% 16.56% 12.11% 19.22% 20.64% 22.61% -
Total Cost 102,010 98,239 95,638 90,501 97,639 93,959 87,835 10.45%
-
Net Worth 172,328 172,326 166,084 159,275 154,650 156,049 144,807 12.26%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 5,871 2,514 - - 4,881 -
Div Payout % - - 71.87% 50.17% - - 60.12% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 172,328 172,326 166,084 159,275 154,650 156,049 144,807 12.26%
NOSH 170,622 170,620 167,761 167,658 168,098 169,619 162,705 3.20%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 4.75% 4.98% 7.95% 6.34% 5.53% 5.49% 8.78% -
ROE 2.70% 2.71% 4.92% 3.15% 3.54% 3.42% 5.61% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 62.77 60.60 61.93 57.63 61.49 58.61 59.18 3.99%
EPS 2.73 2.74 4.87 2.99 3.26 3.15 4.99 -33.03%
DPS 0.00 0.00 3.50 1.50 0.00 0.00 3.00 -
NAPS 1.01 1.01 0.99 0.95 0.92 0.92 0.89 8.77%
Adjusted Per Share Value based on latest NOSH - 167,658
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.19 18.52 18.61 17.31 18.51 17.81 17.25 7.34%
EPS 0.83 0.84 1.46 0.90 0.98 0.96 1.45 -30.98%
DPS 0.00 0.00 1.05 0.45 0.00 0.00 0.87 -
NAPS 0.3087 0.3087 0.2975 0.2853 0.277 0.2795 0.2594 12.26%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.72 1.78 1.78 1.83 1.60 1.55 1.41 -
P/RPS 2.74 2.94 2.87 3.18 2.60 2.64 2.38 9.81%
P/EPS 63.00 64.96 36.55 61.20 49.08 49.21 28.26 70.40%
EY 1.59 1.54 2.74 1.63 2.04 2.03 3.54 -41.26%
DY 0.00 0.00 1.97 0.82 0.00 0.00 2.13 -
P/NAPS 1.70 1.76 1.80 1.93 1.74 1.68 1.58 4.98%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 25/11/14 27/08/14 28/05/14 19/02/14 27/11/13 28/08/13 -
Price 1.55 1.71 1.76 1.70 1.67 1.61 1.46 -
P/RPS 2.47 2.82 2.84 2.95 2.72 2.75 2.47 0.00%
P/EPS 56.78 62.41 36.14 56.86 51.23 51.11 29.26 55.38%
EY 1.76 1.60 2.77 1.76 1.95 1.96 3.42 -35.70%
DY 0.00 0.00 1.99 0.88 0.00 0.00 2.05 -
P/NAPS 1.53 1.69 1.78 1.79 1.82 1.75 1.64 -4.51%

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