[FM] YoY Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 4.81%
YoY- 21.19%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 364,808 327,101 295,488 265,501 229,424 221,999 188,079 11.66%
PBT 30,224 28,030 24,002 21,805 19,333 16,518 13,691 14.09%
Tax -5,451 -6,076 -4,241 -4,724 -4,285 -3,129 -2,979 10.58%
NP 24,773 21,954 19,761 17,081 15,048 13,389 10,712 14.98%
-
NP to SH 22,566 20,872 19,712 16,438 13,564 12,167 9,688 15.11%
-
Tax Rate 18.04% 21.68% 17.67% 21.66% 22.16% 18.94% 21.76% -
Total Cost 340,035 305,147 275,727 248,420 214,376 208,610 177,367 11.44%
-
Net Worth 144,487 128,218 110,727 94,904 84,014 74,218 65,609 14.04%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 7,305 6,492 6,083 6,083 5,479 5,475 3,408 13.53%
Div Payout % 32.37% 31.10% 30.86% 37.01% 40.39% 45.00% 35.18% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 144,487 128,218 110,727 94,904 84,014 74,218 65,609 14.04%
NOSH 162,345 162,301 121,784 121,672 121,759 121,670 85,206 11.33%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.79% 6.71% 6.69% 6.43% 6.56% 6.03% 5.70% -
ROE 15.62% 16.28% 17.80% 17.32% 16.14% 16.39% 14.77% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 224.71 201.54 242.84 218.21 188.42 182.46 220.73 0.29%
EPS 13.90 12.86 16.20 13.51 11.14 10.00 11.37 3.40%
DPS 4.50 4.00 5.00 5.00 4.50 4.50 4.00 1.98%
NAPS 0.89 0.79 0.91 0.78 0.69 0.61 0.77 2.44%
Adjusted Per Share Value based on latest NOSH - 121,744
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 65.33 58.57 52.91 47.54 41.08 39.75 33.68 11.66%
EPS 4.04 3.74 3.53 2.94 2.43 2.18 1.73 15.16%
DPS 1.31 1.16 1.09 1.09 0.98 0.98 0.61 13.57%
NAPS 0.2587 0.2296 0.1983 0.1699 0.1504 0.1329 0.1175 14.04%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.41 0.93 0.92 0.67 0.52 0.63 1.17 -
P/RPS 0.63 0.46 0.38 0.31 0.28 0.35 0.53 2.91%
P/EPS 10.14 7.23 5.68 4.96 4.67 6.30 10.29 -0.24%
EY 9.86 13.83 17.61 20.16 21.42 15.87 9.72 0.23%
DY 3.19 4.30 5.43 7.46 8.65 7.14 3.42 -1.15%
P/NAPS 1.58 1.18 1.01 0.86 0.75 1.03 1.52 0.64%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 24/08/11 25/08/10 28/08/09 26/08/08 29/08/07 -
Price 1.46 0.91 0.86 0.77 0.49 0.61 0.88 -
P/RPS 0.65 0.45 0.35 0.35 0.26 0.33 0.40 8.42%
P/EPS 10.50 7.08 5.31 5.70 4.40 6.10 7.74 5.20%
EY 9.52 14.13 18.84 17.55 22.73 16.39 12.92 -4.95%
DY 3.08 4.40 5.81 6.49 9.18 7.38 4.55 -6.29%
P/NAPS 1.64 1.15 0.95 0.99 0.71 1.00 1.14 6.24%

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