[FM] YoY Quarter Result on 31-Mar-2015 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
15-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -7.17%
YoY- -13.74%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 121,935 116,966 103,315 101,678 96,627 91,834 76,637 8.04%
PBT 5,730 6,420 7,213 5,586 6,970 6,811 5,102 1.95%
Tax -1,747 -1,912 -1,964 -860 -844 -1,215 -580 20.16%
NP 3,983 4,508 5,249 4,726 6,126 5,596 4,522 -2.09%
-
NP to SH 3,703 4,880 4,663 4,324 5,013 4,628 4,395 -2.81%
-
Tax Rate 30.49% 29.78% 27.23% 15.40% 12.11% 17.84% 11.37% -
Total Cost 117,952 112,458 98,066 96,952 90,501 86,238 72,115 8.54%
-
Net Worth 249,438 239,389 216,682 177,745 159,275 138,028 121,632 12.70%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,792 2,720 2,600 2,563 2,514 2,435 2,432 2.32%
Div Payout % 75.40% 55.74% 55.76% 59.29% 50.17% 52.63% 55.35% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 249,438 239,389 216,682 177,745 159,275 138,028 121,632 12.70%
NOSH 186,148 186,148 173,345 170,909 167,658 162,385 162,177 2.32%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.27% 3.85% 5.08% 4.65% 6.34% 6.09% 5.90% -
ROE 1.48% 2.04% 2.15% 2.43% 3.15% 3.35% 3.61% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 65.50 64.50 59.60 59.49 57.63 56.55 47.26 5.58%
EPS 1.99 2.69 2.69 2.53 2.99 2.85 2.71 -5.01%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 1.34 1.32 1.25 1.04 0.95 0.85 0.75 10.15%
Adjusted Per Share Value based on latest NOSH - 170,909
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 21.84 20.95 18.51 18.21 17.31 16.45 13.73 8.03%
EPS 0.66 0.87 0.84 0.77 0.90 0.83 0.79 -2.95%
DPS 0.50 0.49 0.47 0.46 0.45 0.44 0.44 2.15%
NAPS 0.4468 0.4288 0.3882 0.3184 0.2853 0.2473 0.2179 12.70%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.15 1.37 1.34 1.56 1.83 1.15 0.91 -
P/RPS 1.76 2.12 2.25 2.62 3.18 2.03 1.93 -1.52%
P/EPS 57.81 50.91 49.81 61.66 61.20 40.35 33.58 9.47%
EY 1.73 1.96 2.01 1.62 1.63 2.48 2.98 -8.66%
DY 1.30 1.09 1.12 0.96 0.82 1.30 1.65 -3.89%
P/NAPS 0.86 1.04 1.07 1.50 1.93 1.35 1.21 -5.52%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 24/05/17 25/05/16 15/05/15 28/05/14 25/06/13 23/05/12 -
Price 1.20 1.42 1.20 1.56 1.70 1.32 0.90 -
P/RPS 1.83 2.20 2.01 2.62 2.95 2.33 1.90 -0.62%
P/EPS 60.32 52.77 44.61 61.66 56.86 46.32 33.21 10.45%
EY 1.66 1.89 2.24 1.62 1.76 2.16 3.01 -9.43%
DY 1.25 1.06 1.25 0.96 0.88 1.14 1.67 -4.71%
P/NAPS 0.90 1.08 0.96 1.50 1.79 1.55 1.20 -4.67%

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