[FM] YoY 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- -12.4%
YoY- 32.43%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
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 91,834 76,637 68,657 66,456 49,706 53,294 44,317 12.89%
PBT 6,811 5,102 4,292 4,432 4,322 4,874 2,942 15.00%
Tax -1,215 -580 -390 -874 -853 -928 -521 15.14%
NP 5,596 4,522 3,902 3,558 3,469 3,946 2,421 14.97%
-
NP to SH 4,628 4,395 4,186 3,696 2,791 3,207 2,190 13.26%
-
Tax Rate 17.84% 11.37% 9.09% 19.72% 19.74% 19.04% 17.71% -
Total Cost 86,238 72,115 64,755 62,898 46,237 49,348 41,896 12.77%
-
Net Worth 138,028 121,632 107,083 92,399 81,658 73,163 63,910 13.67%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 2,435 2,432 3,042 3,039 2,437 2,438 1,704 6.12%
Div Payout % 52.63% 55.35% 72.67% 82.24% 87.34% 76.05% 77.82% -
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 138,028 121,632 107,083 92,399 81,658 73,163 63,910 13.67%
NOSH 162,385 162,177 121,686 121,578 121,877 121,939 85,214 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 6.09% 5.90% 5.68% 5.35% 6.98% 7.40% 5.46% -
ROE 3.35% 3.61% 3.91% 4.00% 3.42% 4.38% 3.43% -
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 56.55 47.26 56.42 54.66 40.78 43.71 52.01 1.40%
EPS 2.85 2.71 3.44 3.04 2.29 2.63 2.57 1.73%
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 16.45 13.73 12.30 11.90 8.90 9.55 7.94 12.89%
EPS 0.83 0.79 0.75 0.66 0.50 0.57 0.39 13.40%
DPS 0.44 0.44 0.54 0.54 0.44 0.44 0.31 6.00%
NAPS 0.2473 0.2179 0.1918 0.1655 0.1463 0.1311 0.1145 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 2.03 1.93 1.56 1.24 1.23 1.56 1.44 5.88%
P/EPS 40.35 33.58 25.58 22.37 21.83 25.86 29.18 5.54%
EY 2.48 2.98 3.91 4.47 4.58 3.87 3.43 -5.25%
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 2.33 1.90 1.63 1.17 1.20 1.44 1.50 7.60%
P/EPS 46.32 33.21 26.74 21.05 21.40 23.95 30.35 7.29%
EY 2.16 3.01 3.74 4.75 4.67 4.17 3.29 -6.76%
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