[FM] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -6.69%
YoY- -3.03%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 407,956 413,556 397,660 338,588 324,044 288,412 235,200 9.60%
PBT 28,084 25,588 27,500 23,756 25,868 23,180 21,532 4.52%
Tax -4,744 -4,988 -5,676 -3,028 -4,272 -4,336 -4,392 1.29%
NP 23,340 20,600 21,824 20,728 21,596 18,844 17,140 5.27%
-
NP to SH 23,008 18,700 21,372 19,476 20,084 17,868 15,392 6.92%
-
Tax Rate 16.89% 19.49% 20.64% 12.75% 16.51% 18.71% 20.40% -
Total Cost 384,616 392,956 375,836 317,860 302,448 269,568 218,060 9.91%
-
Net Worth 216,566 172,326 156,049 133,085 115,495 99,807 87,675 16.25%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 216,566 172,326 156,049 133,085 115,495 99,807 87,675 16.25%
NOSH 173,253 170,620 169,619 162,300 121,573 121,716 121,772 6.04%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.72% 4.98% 5.49% 6.12% 6.66% 6.53% 7.29% -
ROE 10.62% 10.85% 13.70% 14.63% 17.39% 17.90% 17.56% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 235.47 242.38 234.44 208.62 266.54 236.95 193.15 3.35%
EPS 13.28 10.96 12.60 12.00 16.52 14.68 12.64 0.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.01 0.92 0.82 0.95 0.82 0.72 9.62%
Adjusted Per Share Value based on latest NOSH - 162,300
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 73.08 74.08 71.24 60.65 58.05 51.67 42.13 9.60%
EPS 4.12 3.35 3.83 3.49 3.60 3.20 2.76 6.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.388 0.3087 0.2795 0.2384 0.2069 0.1788 0.1571 16.25%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.52 1.78 1.55 0.92 0.78 0.85 0.52 -
P/RPS 0.65 0.73 0.66 0.44 0.29 0.36 0.27 15.76%
P/EPS 11.45 16.24 12.30 7.67 4.72 5.79 4.11 18.61%
EY 8.74 6.16 8.13 13.04 21.18 17.27 24.31 -15.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.76 1.68 1.12 0.82 1.04 0.72 9.18%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 25/11/14 27/11/13 22/11/12 30/11/11 25/11/10 30/11/09 -
Price 1.48 1.71 1.61 1.00 1.01 0.81 0.68 -
P/RPS 0.63 0.71 0.69 0.48 0.38 0.34 0.35 10.28%
P/EPS 11.14 15.60 12.78 8.33 6.11 5.52 5.38 12.89%
EY 8.97 6.41 7.83 12.00 16.36 18.12 18.59 -11.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.69 1.75 1.22 1.06 0.99 0.94 3.86%

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