[FM] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -2.79%
YoY- 23.52%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 358,022 317,832 285,644 254,493 234,178 214,648 182,662 11.85%
PBT 25,729 23,624 20,910 20,340 18,224 16,604 12,710 12.46%
Tax -3,973 -4,177 -2,437 -3,709 -4,086 -3,512 -3,092 4.26%
NP 21,756 19,446 18,473 16,630 14,137 13,092 9,618 14.55%
-
NP to SH 19,262 18,296 18,456 15,684 12,697 11,796 8,914 13.68%
-
Tax Rate 15.44% 17.68% 11.65% 18.24% 22.42% 21.15% 24.33% -
Total Cost 336,266 298,385 267,170 237,862 220,041 201,556 173,044 11.69%
-
Net Worth 137,976 121,648 107,132 92,545 81,590 73,015 63,878 13.68%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 3,246 3,243 4,058 4,059 3,247 3,245 2,271 6.12%
Div Payout % 16.85% 17.73% 21.99% 25.88% 25.58% 27.51% 25.48% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 137,976 121,648 107,132 92,545 81,590 73,015 63,878 13.68%
NOSH 162,325 162,198 121,741 121,770 121,777 121,691 85,171 11.33%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.08% 6.12% 6.47% 6.53% 6.04% 6.10% 5.27% -
ROE 13.96% 15.04% 17.23% 16.95% 15.56% 16.16% 13.96% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 220.56 195.95 234.63 208.99 192.30 176.39 214.46 0.46%
EPS 11.87 11.28 15.16 12.88 10.43 9.69 10.47 2.11%
DPS 2.00 2.00 3.33 3.33 2.67 2.67 2.67 -4.69%
NAPS 0.85 0.75 0.88 0.76 0.67 0.60 0.75 2.10%
Adjusted Per Share Value based on latest NOSH - 121,578
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 64.14 56.94 51.17 45.59 41.95 38.45 32.72 11.86%
EPS 3.45 3.28 3.31 2.81 2.27 2.11 1.60 13.64%
DPS 0.58 0.58 0.73 0.73 0.58 0.58 0.41 5.94%
NAPS 0.2472 0.2179 0.1919 0.1658 0.1462 0.1308 0.1144 13.68%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.15 0.91 0.88 0.68 0.50 0.68 0.75 -
P/RPS 0.52 0.46 0.38 0.33 0.26 0.39 0.35 6.81%
P/EPS 9.69 8.07 5.80 5.28 4.80 7.02 7.17 5.14%
EY 10.32 12.40 17.23 18.94 20.85 14.25 13.96 -4.90%
DY 1.74 2.20 3.79 4.90 5.33 3.92 3.56 -11.23%
P/NAPS 1.35 1.21 1.00 0.89 0.75 1.13 1.00 5.12%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 25/06/13 23/05/12 25/05/11 26/05/10 27/05/09 29/05/08 24/05/07 -
Price 1.32 0.90 0.92 0.64 0.49 0.63 0.78 -
P/RPS 0.60 0.46 0.39 0.31 0.25 0.36 0.36 8.87%
P/EPS 11.12 7.98 6.07 4.97 4.70 6.50 7.45 6.89%
EY 8.99 12.53 16.48 20.13 21.28 15.39 13.42 -6.45%
DY 1.52 2.22 3.62 5.21 5.44 4.23 3.42 -12.63%
P/NAPS 1.55 1.20 1.05 0.84 0.73 1.05 1.04 6.87%

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