[FM] QoQ Cumulative Quarter 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- 116.16%
YoY- 19.7%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 81,011 295,488 214,233 145,576 72,103 265,501 190,870 -43.49%
PBT 6,467 24,002 15,683 11,391 5,795 21,805 15,255 -43.53%
Tax -1,068 -4,241 -1,828 -1,438 -1,084 -4,724 -2,782 -47.14%
NP 5,399 19,761 13,855 9,953 4,711 17,081 12,473 -42.74%
-
NP to SH 5,021 19,712 13,842 9,656 4,467 16,438 11,763 -43.27%
-
Tax Rate 16.51% 17.67% 11.66% 12.62% 18.71% 21.66% 18.24% -
Total Cost 75,612 275,727 200,378 135,623 67,392 248,420 178,397 -43.54%
-
Net Worth 115,495 110,727 107,132 105,935 99,807 94,904 92,545 15.89%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 6,083 3,043 - - 6,083 3,044 -
Div Payout % - 30.86% 21.99% - - 37.01% 25.88% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 115,495 110,727 107,132 105,935 99,807 94,904 92,545 15.89%
NOSH 121,573 121,784 121,741 121,765 121,716 121,672 121,770 -0.10%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.66% 6.69% 6.47% 6.84% 6.53% 6.43% 6.53% -
ROE 4.35% 17.80% 12.92% 9.11% 4.48% 17.32% 12.71% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 66.64 242.84 175.97 119.55 59.24 218.21 156.75 -43.43%
EPS 4.13 16.20 11.37 7.93 3.67 13.51 9.66 -43.21%
DPS 0.00 5.00 2.50 0.00 0.00 5.00 2.50 -
NAPS 0.95 0.91 0.88 0.87 0.82 0.78 0.76 16.02%
Adjusted Per Share Value based on latest NOSH - 121,807
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 14.51 52.93 38.38 26.08 12.92 47.56 34.19 -43.49%
EPS 0.90 3.53 2.48 1.73 0.80 2.94 2.11 -43.30%
DPS 0.00 1.09 0.55 0.00 0.00 1.09 0.55 -
NAPS 0.2069 0.1984 0.1919 0.1898 0.1788 0.17 0.1658 15.89%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.78 0.92 0.88 0.81 0.85 0.67 0.68 -
P/RPS 1.17 0.38 0.50 0.68 1.43 0.31 0.43 94.78%
P/EPS 18.89 5.68 7.74 10.21 23.16 4.96 7.04 92.97%
EY 5.29 17.61 12.92 9.79 4.32 20.16 14.21 -48.21%
DY 0.00 5.43 2.84 0.00 0.00 7.46 3.68 -
P/NAPS 0.82 1.01 1.00 0.93 1.04 0.86 0.89 -5.30%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 24/08/11 25/05/11 23/02/11 25/11/10 25/08/10 26/05/10 -
Price 1.01 0.86 0.92 0.84 0.81 0.77 0.64 -
P/RPS 1.52 0.35 0.52 0.70 1.37 0.35 0.41 139.34%
P/EPS 24.46 5.31 8.09 10.59 22.07 5.70 6.63 138.57%
EY 4.09 18.84 12.36 9.44 4.53 17.55 15.09 -58.08%
DY 0.00 5.81 2.72 0.00 0.00 6.49 3.91 -
P/NAPS 1.06 0.95 1.05 0.97 0.99 0.99 0.84 16.75%

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