[FM] QoQ Cumulative 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- 45.82%
YoY- 23.52%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 145,576 72,103 265,501 190,870 124,414 58,800 229,424 -26.09%
PBT 11,391 5,795 21,805 15,255 10,823 5,383 19,333 -29.65%
Tax -1,438 -1,084 -4,724 -2,782 -1,908 -1,098 -4,285 -51.61%
NP 9,953 4,711 17,081 12,473 8,915 4,285 15,048 -24.02%
-
NP to SH 9,656 4,467 16,438 11,763 8,067 3,848 13,564 -20.22%
-
Tax Rate 12.62% 18.71% 21.66% 18.24% 17.63% 20.40% 22.16% -
Total Cost 135,623 67,392 248,420 178,397 115,499 54,515 214,376 -26.24%
-
Net Worth 105,935 99,807 94,904 92,545 92,472 87,675 84,014 16.66%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 6,083 3,044 - - 5,479 -
Div Payout % - - 37.01% 25.88% - - 40.39% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 105,935 99,807 94,904 92,545 92,472 87,675 84,014 16.66%
NOSH 121,765 121,716 121,672 121,770 121,674 121,772 121,759 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.84% 6.53% 6.43% 6.53% 7.17% 7.29% 6.56% -
ROE 9.11% 4.48% 17.32% 12.71% 8.72% 4.39% 16.14% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 119.55 59.24 218.21 156.75 102.25 48.29 188.42 -26.10%
EPS 7.93 3.67 13.51 9.66 6.63 3.16 11.14 -20.22%
DPS 0.00 0.00 5.00 2.50 0.00 0.00 4.50 -
NAPS 0.87 0.82 0.78 0.76 0.76 0.72 0.69 16.66%
Adjusted Per Share Value based on latest NOSH - 121,578
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 26.08 12.92 47.56 34.19 22.29 10.53 41.10 -26.09%
EPS 1.73 0.80 2.94 2.11 1.45 0.69 2.43 -20.21%
DPS 0.00 0.00 1.09 0.55 0.00 0.00 0.98 -
NAPS 0.1898 0.1788 0.17 0.1658 0.1657 0.1571 0.1505 16.67%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.81 0.85 0.67 0.68 0.67 0.52 0.52 -
P/RPS 0.68 1.43 0.31 0.43 0.66 1.08 0.28 80.38%
P/EPS 10.21 23.16 4.96 7.04 10.11 16.46 4.67 68.21%
EY 9.79 4.32 20.16 14.21 9.90 6.08 21.42 -40.58%
DY 0.00 0.00 7.46 3.68 0.00 0.00 8.65 -
P/NAPS 0.93 1.04 0.86 0.89 0.88 0.72 0.75 15.37%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 25/11/10 25/08/10 26/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.84 0.81 0.77 0.64 0.57 0.68 0.49 -
P/RPS 0.70 1.37 0.35 0.41 0.56 1.41 0.26 93.18%
P/EPS 10.59 22.07 5.70 6.63 8.60 21.52 4.40 79.30%
EY 9.44 4.53 17.55 15.09 11.63 4.65 22.73 -44.24%
DY 0.00 0.00 6.49 3.91 0.00 0.00 9.18 -
P/NAPS 0.97 0.99 0.99 0.84 0.75 0.94 0.71 23.05%

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