[FM] YoY TTM Result on 31-Dec-2010 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 5.69%
YoY- 20.99%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 390,896 342,047 311,649 286,663 227,910 240,235 203,091 11.51%
PBT 31,690 27,900 25,227 22,373 20,810 18,285 14,679 13.67%
Tax -6,465 -5,288 -5,356 -4,254 -3,981 -3,635 -2,887 14.36%
NP 25,225 22,612 19,871 18,119 16,829 14,650 11,792 13.49%
-
NP to SH 23,570 21,364 19,383 18,027 14,899 13,259 10,832 13.82%
-
Tax Rate 20.40% 18.95% 21.23% 19.01% 19.13% 19.88% 19.67% -
Total Cost 365,671 319,435 291,778 268,544 211,081 225,585 191,299 11.39%
-
Net Worth 154,650 133,081 117,989 105,972 92,404 81,549 71,770 13.63%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 7,316 6,485 6,086 6,083 5,480 5,479 3,409 13.55%
Div Payout % 31.04% 30.36% 31.40% 33.74% 36.78% 41.32% 31.48% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 154,650 133,081 117,989 105,972 92,404 81,549 71,770 13.63%
NOSH 168,098 162,295 121,638 121,807 121,585 121,715 121,644 5.53%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.45% 6.61% 6.38% 6.32% 7.38% 6.10% 5.81% -
ROE 15.24% 16.05% 16.43% 17.01% 16.12% 16.26% 15.09% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 232.54 210.76 256.21 235.34 187.45 197.37 166.95 5.67%
EPS 14.02 13.16 15.93 14.80 12.25 10.89 8.90 7.86%
DPS 4.35 4.00 5.00 5.00 4.50 4.50 2.80 7.61%
NAPS 0.92 0.82 0.97 0.87 0.76 0.67 0.59 7.67%
Adjusted Per Share Value based on latest NOSH - 121,807
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 70.02 61.27 55.83 51.35 40.83 43.04 36.38 11.51%
EPS 4.22 3.83 3.47 3.23 2.67 2.38 1.94 13.81%
DPS 1.31 1.16 1.09 1.09 0.98 0.98 0.61 13.57%
NAPS 0.277 0.2384 0.2114 0.1898 0.1655 0.1461 0.1286 13.62%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.60 0.95 1.01 0.81 0.67 0.46 0.77 -
P/RPS 0.69 0.45 0.39 0.34 0.36 0.23 0.46 6.98%
P/EPS 11.41 7.22 6.34 5.47 5.47 4.22 8.65 4.71%
EY 8.76 13.86 15.78 18.27 18.29 23.68 11.56 -4.51%
DY 2.72 4.21 4.95 6.17 6.72 9.78 3.64 -4.73%
P/NAPS 1.74 1.16 1.04 0.93 0.88 0.69 1.31 4.84%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 20/02/13 22/02/12 23/02/11 25/02/10 25/02/09 26/02/08 -
Price 1.67 1.01 0.92 0.84 0.57 0.50 0.68 -
P/RPS 0.72 0.48 0.36 0.36 0.30 0.25 0.41 9.82%
P/EPS 11.91 7.67 5.77 5.68 4.65 4.59 7.64 7.67%
EY 8.40 13.03 17.32 17.62 21.50 21.79 13.10 -7.13%
DY 2.61 3.96 5.43 5.95 7.89 9.00 4.12 -7.31%
P/NAPS 1.82 1.23 0.95 0.97 0.75 0.75 1.15 7.94%

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