[FM] YoY Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 43.35%
YoY- 17.67%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 299,398 268,517 238,374 214,233 190,870 175,634 160,986 10.88%
PBT 20,922 19,297 17,718 15,683 15,255 13,668 12,453 9.02%
Tax -3,623 -2,980 -3,133 -1,828 -2,782 -3,065 -2,634 5.45%
NP 17,299 16,317 14,585 13,855 12,473 10,603 9,819 9.89%
-
NP to SH 15,836 14,447 13,722 13,842 11,763 9,523 8,847 10.18%
-
Tax Rate 17.32% 15.44% 17.68% 11.66% 18.24% 22.42% 21.15% -
Total Cost 282,099 252,200 223,789 200,378 178,397 165,031 151,167 10.95%
-
Net Worth 161,765 137,976 121,648 107,132 92,545 81,590 73,015 14.17%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 2,554 2,434 2,432 3,043 3,044 2,435 2,433 0.81%
Div Payout % 16.13% 16.85% 17.73% 21.99% 25.88% 25.58% 27.51% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 161,765 137,976 121,648 107,132 92,545 81,590 73,015 14.17%
NOSH 170,279 162,325 162,198 121,741 121,770 121,777 121,691 5.75%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 5.78% 6.08% 6.12% 6.47% 6.53% 6.04% 6.10% -
ROE 9.79% 10.47% 11.28% 12.92% 12.71% 11.67% 12.12% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 175.83 165.42 146.96 175.97 156.75 144.23 132.29 4.85%
EPS 9.30 8.90 8.46 11.37 9.66 7.82 7.27 4.18%
DPS 1.50 1.50 1.50 2.50 2.50 2.00 2.00 -4.67%
NAPS 0.95 0.85 0.75 0.88 0.76 0.67 0.60 7.95%
Adjusted Per Share Value based on latest NOSH - 121,686
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 53.61 48.08 42.69 38.36 34.18 31.45 28.83 10.88%
EPS 2.84 2.59 2.46 2.48 2.11 1.71 1.58 10.26%
DPS 0.46 0.44 0.44 0.55 0.55 0.44 0.44 0.74%
NAPS 0.2897 0.2471 0.2178 0.1918 0.1657 0.1461 0.1307 14.17%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.83 1.15 0.91 0.88 0.68 0.50 0.68 -
P/RPS 1.04 0.70 0.62 0.50 0.43 0.35 0.51 12.60%
P/EPS 19.68 12.92 10.76 7.74 7.04 6.39 9.35 13.19%
EY 5.08 7.74 9.30 12.92 14.21 15.64 10.69 -11.65%
DY 0.82 1.30 1.65 2.84 3.68 4.00 2.94 -19.16%
P/NAPS 1.93 1.35 1.21 1.00 0.89 0.75 1.13 9.32%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 25/06/13 23/05/12 25/05/11 26/05/10 27/05/09 29/05/08 -
Price 1.70 1.32 0.90 0.92 0.64 0.49 0.63 -
P/RPS 0.97 0.80 0.61 0.52 0.41 0.34 0.48 12.43%
P/EPS 18.28 14.83 10.64 8.09 6.63 6.27 8.67 13.23%
EY 5.47 6.74 9.40 12.36 15.09 15.96 11.54 -11.69%
DY 0.88 1.14 1.67 2.72 3.91 4.08 3.17 -19.22%
P/NAPS 1.79 1.55 1.20 1.05 0.84 0.73 1.05 9.29%

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