[FM] YoY Annualized 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- 17.15%
YoY- 8.12%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 413,771 420,271 403,301 364,808 327,101 295,488 265,501 7.66%
PBT 24,761 24,244 30,827 30,224 28,030 24,002 21,805 2.13%
Tax -6,129 -4,255 -5,263 -5,451 -6,076 -4,241 -4,724 4.43%
NP 18,632 19,989 25,564 24,773 21,954 19,761 17,081 1.45%
-
NP to SH 19,874 20,105 24,006 22,566 20,872 19,712 16,438 3.21%
-
Tax Rate 24.75% 17.55% 17.07% 18.04% 21.68% 17.67% 21.66% -
Total Cost 395,139 400,282 377,737 340,035 305,147 275,727 248,420 8.03%
-
Net Worth 218,700 205,327 168,672 144,487 128,218 110,727 94,904 14.91%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 8,678 8,555 8,518 7,305 6,492 6,083 6,083 6.09%
Div Payout % 43.67% 42.55% 35.49% 32.37% 31.10% 30.86% 37.01% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 218,700 205,327 168,672 144,487 128,218 110,727 94,904 14.91%
NOSH 173,572 171,106 170,376 162,345 162,301 121,784 121,672 6.09%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.50% 4.76% 6.34% 6.79% 6.71% 6.69% 6.43% -
ROE 9.09% 9.79% 14.23% 15.62% 16.28% 17.80% 17.32% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 238.39 245.62 236.71 224.71 201.54 242.84 218.21 1.48%
EPS 11.45 11.75 14.09 13.90 12.86 16.20 13.51 -2.71%
DPS 5.00 5.00 5.00 4.50 4.00 5.00 5.00 0.00%
NAPS 1.26 1.20 0.99 0.89 0.79 0.91 0.78 8.31%
Adjusted Per Share Value based on latest NOSH - 162,705
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 74.09 75.26 72.22 65.33 58.57 52.91 47.54 7.66%
EPS 3.56 3.60 4.30 4.04 3.74 3.53 2.94 3.23%
DPS 1.55 1.53 1.53 1.31 1.16 1.09 1.09 6.03%
NAPS 0.3916 0.3677 0.302 0.2587 0.2296 0.1983 0.1699 14.91%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.19 1.51 1.78 1.41 0.93 0.92 0.67 -
P/RPS 0.50 0.61 0.75 0.63 0.46 0.38 0.31 8.28%
P/EPS 10.39 12.85 12.63 10.14 7.23 5.68 4.96 13.10%
EY 9.62 7.78 7.92 9.86 13.83 17.61 20.16 -11.59%
DY 4.20 3.31 2.81 3.19 4.30 5.43 7.46 -9.12%
P/NAPS 0.94 1.26 1.80 1.58 1.18 1.01 0.86 1.49%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 27/08/14 28/08/13 28/08/12 24/08/11 25/08/10 -
Price 1.19 1.26 1.76 1.46 0.91 0.86 0.77 -
P/RPS 0.50 0.51 0.74 0.65 0.45 0.35 0.35 6.11%
P/EPS 10.39 10.72 12.49 10.50 7.08 5.31 5.70 10.51%
EY 9.62 9.33 8.01 9.52 14.13 18.84 17.55 -9.52%
DY 4.20 3.97 2.84 3.08 4.40 5.81 6.49 -6.99%
P/NAPS 0.94 1.05 1.78 1.64 1.15 0.95 0.99 -0.85%

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