[FM] YoY Quarter Result on 30-Jun-2011 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 40.23%
YoY- 25.56%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 103,903 96,291 88,727 81,255 74,631 53,790 61,013 9.27%
PBT 9,905 10,927 10,312 8,319 6,550 5,665 4,065 15.99%
Tax -1,640 -2,471 -2,943 -2,413 -1,942 -1,220 -495 22.08%
NP 8,265 8,456 7,369 5,906 4,608 4,445 3,570 15.00%
-
NP to SH 8,170 8,119 7,150 5,870 4,675 4,041 3,320 16.18%
-
Tax Rate 16.56% 22.61% 28.54% 29.01% 29.65% 21.54% 12.18% -
Total Cost 95,638 87,835 81,358 75,349 70,023 49,345 57,443 8.86%
-
Net Worth 166,084 144,807 128,083 110,823 94,960 83,984 74,183 14.36%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 5,871 4,881 4,053 3,044 3,043 3,042 3,040 11.58%
Div Payout % 71.87% 60.12% 56.69% 51.87% 65.10% 75.30% 91.58% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 166,084 144,807 128,083 110,823 94,960 83,984 74,183 14.36%
NOSH 167,761 162,705 162,131 121,784 121,744 121,716 121,611 5.50%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 7.95% 8.78% 8.31% 7.27% 6.17% 8.26% 5.85% -
ROE 4.92% 5.61% 5.58% 5.30% 4.92% 4.81% 4.48% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 61.93 59.18 54.73 66.72 61.30 44.19 50.17 3.57%
EPS 4.87 4.99 4.41 4.82 3.84 3.32 2.73 10.12%
DPS 3.50 3.00 2.50 2.50 2.50 2.50 2.50 5.76%
NAPS 0.99 0.89 0.79 0.91 0.78 0.69 0.61 8.40%
Adjusted Per Share Value based on latest NOSH - 121,784
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 18.61 17.24 15.89 14.55 13.36 9.63 10.93 9.27%
EPS 1.46 1.45 1.28 1.05 0.84 0.72 0.59 16.29%
DPS 1.05 0.87 0.73 0.55 0.55 0.54 0.54 11.71%
NAPS 0.2974 0.2593 0.2294 0.1985 0.17 0.1504 0.1328 14.37%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.78 1.41 0.93 0.92 0.67 0.52 0.63 -
P/RPS 2.87 2.38 1.70 1.38 1.09 1.18 1.26 14.69%
P/EPS 36.55 28.26 21.09 19.09 17.45 15.66 23.08 7.95%
EY 2.74 3.54 4.74 5.24 5.73 6.38 4.33 -7.34%
DY 1.97 2.13 2.69 2.72 3.73 4.81 3.97 -11.01%
P/NAPS 1.80 1.58 1.18 1.01 0.86 0.75 1.03 9.74%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 28/08/12 24/08/11 25/08/10 28/08/09 26/08/08 -
Price 1.76 1.46 0.91 0.86 0.77 0.49 0.61 -
P/RPS 2.84 2.47 1.66 1.29 1.26 1.11 1.22 15.11%
P/EPS 36.14 29.26 20.63 17.84 20.05 14.76 22.34 8.34%
EY 2.77 3.42 4.85 5.60 4.99 6.78 4.48 -7.69%
DY 1.99 2.05 2.75 2.91 3.25 5.10 4.10 -11.34%
P/NAPS 1.78 1.64 1.15 0.95 0.99 0.71 1.00 10.08%

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