[FM] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 47.13%
YoY- 5.28%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 308,629 312,165 299,398 268,517 238,374 214,233 190,870 8.33%
PBT 19,860 18,162 20,922 19,297 17,718 15,683 15,255 4.49%
Tax -4,588 -3,198 -3,623 -2,980 -3,133 -1,828 -2,782 8.68%
NP 15,272 14,964 17,299 16,317 14,585 13,855 12,473 3.42%
-
NP to SH 14,352 13,657 15,836 14,447 13,722 13,842 11,763 3.36%
-
Tax Rate 23.10% 17.61% 17.32% 15.44% 17.68% 11.66% 18.24% -
Total Cost 293,357 297,201 282,099 252,200 223,789 200,378 178,397 8.63%
-
Net Worth 216,405 177,763 161,765 137,976 121,648 107,132 92,545 15.19%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 2,596 2,563 2,554 2,434 2,432 3,043 3,044 -2.61%
Div Payout % 18.09% 18.77% 16.13% 16.85% 17.73% 21.99% 25.88% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 216,405 177,763 161,765 137,976 121,648 107,132 92,545 15.19%
NOSH 173,124 170,926 170,279 162,325 162,198 121,741 121,770 6.03%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.95% 4.79% 5.78% 6.08% 6.12% 6.47% 6.53% -
ROE 6.63% 7.68% 9.79% 10.47% 11.28% 12.92% 12.71% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 178.27 182.63 175.83 165.42 146.96 175.97 156.75 2.16%
EPS 8.29 7.99 9.30 8.90 8.46 11.37 9.66 -2.51%
DPS 1.50 1.50 1.50 1.50 1.50 2.50 2.50 -8.15%
NAPS 1.25 1.04 0.95 0.85 0.75 0.88 0.76 8.63%
Adjusted Per Share Value based on latest NOSH - 162,385
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 55.29 55.92 53.63 48.10 42.70 38.38 34.19 8.33%
EPS 2.57 2.45 2.84 2.59 2.46 2.48 2.11 3.33%
DPS 0.47 0.46 0.46 0.44 0.44 0.55 0.55 -2.58%
NAPS 0.3877 0.3184 0.2898 0.2472 0.2179 0.1919 0.1658 15.19%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.34 1.56 1.83 1.15 0.91 0.88 0.68 -
P/RPS 0.75 0.85 1.04 0.70 0.62 0.50 0.43 9.70%
P/EPS 16.16 19.52 19.68 12.92 10.76 7.74 7.04 14.83%
EY 6.19 5.12 5.08 7.74 9.30 12.92 14.21 -12.92%
DY 1.12 0.96 0.82 1.30 1.65 2.84 3.68 -17.96%
P/NAPS 1.07 1.50 1.93 1.35 1.21 1.00 0.89 3.11%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 15/05/15 28/05/14 25/06/13 23/05/12 25/05/11 26/05/10 -
Price 1.20 1.56 1.70 1.32 0.90 0.92 0.64 -
P/RPS 0.67 0.85 0.97 0.80 0.61 0.52 0.41 8.52%
P/EPS 14.48 19.52 18.28 14.83 10.64 8.09 6.63 13.89%
EY 6.91 5.12 5.47 6.74 9.40 12.36 15.09 -12.19%
DY 1.25 0.96 0.88 1.14 1.67 2.72 3.91 -17.29%
P/NAPS 0.96 1.50 1.79 1.55 1.20 1.05 0.84 2.24%

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