[FM] YoY TTM Result on 30-Sep-2010 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 3.77%
YoY- 21.71%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 379,576 330,737 304,396 278,804 222,637 233,630 195,834 11.64%
PBT 31,160 27,502 24,674 22,217 19,914 17,504 14,149 14.04%
Tax -6,113 -5,765 -4,225 -4,710 -4,290 -3,410 -2,910 13.15%
NP 25,047 21,737 20,449 17,507 15,624 14,094 11,239 14.27%
-
NP to SH 23,040 20,720 20,266 17,057 14,015 12,661 10,237 14.46%
-
Tax Rate 19.62% 20.96% 17.12% 21.20% 21.54% 19.48% 20.57% -
Total Cost 354,529 309,000 283,947 261,297 207,013 219,536 184,595 11.47%
-
Net Worth 156,049 133,085 115,495 99,807 87,675 77,924 68,956 14.56%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 7,316 6,485 6,086 6,083 5,480 5,479 3,409 13.55%
Div Payout % 31.76% 31.30% 30.03% 35.66% 39.10% 43.28% 33.31% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 156,049 133,085 115,495 99,807 87,675 77,924 68,956 14.56%
NOSH 169,619 162,300 121,573 121,716 121,772 121,756 85,131 12.16%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.60% 6.57% 6.72% 6.28% 7.02% 6.03% 5.74% -
ROE 14.76% 15.57% 17.55% 17.09% 15.99% 16.25% 14.85% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 223.78 203.78 250.38 229.06 182.83 191.88 230.04 -0.45%
EPS 13.58 12.77 16.67 14.01 11.51 10.40 12.02 2.05%
DPS 4.31 4.00 5.00 5.00 4.50 4.50 4.00 1.25%
NAPS 0.92 0.82 0.95 0.82 0.72 0.64 0.81 2.14%
Adjusted Per Share Value based on latest NOSH - 121,716
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 67.97 59.22 54.51 49.93 39.87 41.84 35.07 11.64%
EPS 4.13 3.71 3.63 3.05 2.51 2.27 1.83 14.51%
DPS 1.31 1.16 1.09 1.09 0.98 0.98 0.61 13.57%
NAPS 0.2794 0.2383 0.2068 0.1787 0.157 0.1395 0.1235 14.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.55 0.92 0.78 0.85 0.52 0.58 1.10 -
P/RPS 0.69 0.45 0.31 0.37 0.28 0.30 0.48 6.22%
P/EPS 11.41 7.21 4.68 6.07 4.52 5.58 9.15 3.74%
EY 8.76 13.88 21.37 16.49 22.13 17.93 10.93 -3.61%
DY 2.78 4.34 6.41 5.88 8.65 7.76 3.64 -4.38%
P/NAPS 1.68 1.12 0.82 1.04 0.72 0.91 1.36 3.58%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 22/11/12 30/11/11 25/11/10 30/11/09 25/11/08 29/11/07 -
Price 1.61 1.00 1.01 0.81 0.68 0.44 1.05 -
P/RPS 0.72 0.49 0.40 0.35 0.37 0.23 0.46 7.74%
P/EPS 11.85 7.83 6.06 5.78 5.91 4.23 8.73 5.21%
EY 8.44 12.77 16.50 17.30 16.93 23.63 11.45 -4.95%
DY 2.68 4.00 4.95 6.17 6.62 10.23 3.81 -5.68%
P/NAPS 1.75 1.22 1.06 0.99 0.94 0.69 1.30 5.07%

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