[FM] YoY Cumulative 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- 45.82%
YoY- 23.52%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 268,517 238,374 214,233 190,870 175,634 160,986 136,997 11.85%
PBT 19,297 17,718 15,683 15,255 13,668 12,453 9,533 12.45%
Tax -2,980 -3,133 -1,828 -2,782 -3,065 -2,634 -2,319 4.26%
NP 16,317 14,585 13,855 12,473 10,603 9,819 7,214 14.55%
-
NP to SH 14,447 13,722 13,842 11,763 9,523 8,847 6,686 13.68%
-
Tax Rate 15.44% 17.68% 11.66% 18.24% 22.42% 21.15% 24.33% -
Total Cost 252,200 223,789 200,378 178,397 165,031 151,167 129,783 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 2,434 2,432 3,043 3,044 2,435 2,433 1,703 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 10.47% 11.28% 12.92% 12.71% 11.67% 12.12% 10.47% -
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 165.42 146.96 175.97 156.75 144.23 132.29 160.85 0.46%
EPS 8.90 8.46 11.37 9.66 7.82 7.27 7.85 2.11%
DPS 1.50 1.50 2.50 2.50 2.00 2.00 2.00 -4.67%
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 48.10 42.70 38.38 34.19 31.46 28.84 24.54 11.85%
EPS 2.59 2.46 2.48 2.11 1.71 1.58 1.20 13.66%
DPS 0.44 0.44 0.55 0.55 0.44 0.44 0.31 6.00%
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 0.70 0.62 0.50 0.43 0.35 0.51 0.47 6.85%
P/EPS 12.92 10.76 7.74 7.04 6.39 9.35 9.55 5.16%
EY 7.74 9.30 12.92 14.21 15.64 10.69 10.47 -4.90%
DY 1.30 1.65 2.84 3.68 4.00 2.94 2.67 -11.29%
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 0.80 0.61 0.52 0.41 0.34 0.48 0.48 8.87%
P/EPS 14.83 10.64 8.09 6.63 6.27 8.67 9.94 6.88%
EY 6.74 9.40 12.36 15.09 15.96 11.54 10.06 -6.45%
DY 1.14 1.67 2.72 3.91 4.08 3.17 2.56 -12.60%
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