[FM] QoQ 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 304,396 295,488 288,864 286,663 278,804 265,501 244,660 15.66%
PBT 24,674 24,002 22,233 22,373 22,217 21,805 20,920 11.61%
Tax -4,225 -4,241 -3,770 -4,254 -4,710 -4,724 -4,002 3.67%
NP 20,449 19,761 18,463 18,119 17,507 17,081 16,918 13.45%
-
NP to SH 20,266 19,712 18,517 18,027 17,057 16,438 15,804 18.01%
-
Tax Rate 17.12% 17.67% 16.96% 19.01% 21.20% 21.66% 19.13% -
Total Cost 283,947 275,727 270,401 268,544 261,297 248,420 227,742 15.82%
-
Net Worth 115,495 110,823 107,083 105,972 99,807 94,960 92,399 16.02%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,086 6,086 6,085 6,083 6,083 6,083 6,082 0.04%
Div Payout % 30.03% 30.88% 32.87% 33.74% 35.66% 37.01% 38.49% -
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 115,495 110,823 107,083 105,972 99,807 94,960 92,399 16.02%
NOSH 121,573 121,784 121,686 121,807 121,716 121,744 121,578 -0.00%
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 6.72% 6.69% 6.39% 6.32% 6.28% 6.43% 6.91% -
ROE 17.55% 17.79% 17.29% 17.01% 17.09% 17.31% 17.10% -
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 250.38 242.63 237.38 235.34 229.06 218.08 201.24 15.66%
EPS 16.67 16.19 15.22 14.80 14.01 13.50 13.00 18.01%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
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 54.53 52.93 51.75 51.35 49.94 47.56 43.83 15.66%
EPS 3.63 3.53 3.32 3.23 3.06 2.94 2.83 18.03%
DPS 1.09 1.09 1.09 1.09 1.09 1.09 1.09 0.00%
NAPS 0.2069 0.1985 0.1918 0.1898 0.1788 0.1701 0.1655 16.03%
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 0.31 0.38 0.37 0.34 0.37 0.31 0.34 -5.96%
P/EPS 4.68 5.68 5.78 5.47 6.07 4.96 5.23 -7.13%
EY 21.37 17.59 17.29 18.27 16.49 20.15 19.12 7.69%
DY 6.41 5.43 5.68 6.17 5.88 7.46 7.35 -8.71%
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 0.40 0.35 0.39 0.36 0.35 0.35 0.32 16.02%
P/EPS 6.06 5.31 6.05 5.68 5.78 5.70 4.92 14.89%
EY 16.50 18.82 16.54 17.62 17.30 17.54 20.31 -12.92%
DY 4.95 5.81 5.43 5.95 6.17 6.49 7.81 -26.19%
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