[FM] YoY Quarter Result on 30-Jun-2012 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 62.68%
YoY- 21.81%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 108,106 103,903 96,291 88,727 81,255 74,631 53,790 12.33%
PBT 6,082 9,905 10,927 10,312 8,319 6,550 5,665 1.19%
Tax -1,057 -1,640 -2,471 -2,943 -2,413 -1,942 -1,220 -2.36%
NP 5,025 8,265 8,456 7,369 5,906 4,608 4,445 2.06%
-
NP to SH 6,448 8,170 8,119 7,150 5,870 4,675 4,041 8.09%
-
Tax Rate 17.38% 16.56% 22.61% 28.54% 29.01% 29.65% 21.54% -
Total Cost 103,081 95,638 87,835 81,358 75,349 70,023 49,345 13.05%
-
Net Worth 205,241 166,084 144,807 128,083 110,823 94,960 83,984 16.05%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 5,986 5,871 4,881 4,053 3,044 3,043 3,042 11.93%
Div Payout % 92.84% 71.87% 60.12% 56.69% 51.87% 65.10% 75.30% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 205,241 166,084 144,807 128,083 110,823 94,960 83,984 16.05%
NOSH 171,034 167,761 162,705 162,131 121,784 121,744 121,716 5.83%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.65% 7.95% 8.78% 8.31% 7.27% 6.17% 8.26% -
ROE 3.14% 4.92% 5.61% 5.58% 5.30% 4.92% 4.81% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 63.21 61.93 59.18 54.73 66.72 61.30 44.19 6.14%
EPS 3.77 4.87 4.99 4.41 4.82 3.84 3.32 2.14%
DPS 3.50 3.50 3.00 2.50 2.50 2.50 2.50 5.76%
NAPS 1.20 0.99 0.89 0.79 0.91 0.78 0.69 9.65%
Adjusted Per Share Value based on latest NOSH - 162,131
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 19.37 18.61 17.25 15.89 14.56 13.37 9.64 12.32%
EPS 1.16 1.46 1.45 1.28 1.05 0.84 0.72 8.26%
DPS 1.07 1.05 0.87 0.73 0.55 0.55 0.55 11.72%
NAPS 0.3677 0.2975 0.2594 0.2294 0.1985 0.1701 0.1504 16.05%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.51 1.78 1.41 0.93 0.92 0.67 0.52 -
P/RPS 2.39 2.87 2.38 1.70 1.38 1.09 1.18 12.47%
P/EPS 40.05 36.55 28.26 21.09 19.09 17.45 15.66 16.93%
EY 2.50 2.74 3.54 4.74 5.24 5.73 6.38 -14.45%
DY 2.32 1.97 2.13 2.69 2.72 3.73 4.81 -11.43%
P/NAPS 1.26 1.80 1.58 1.18 1.01 0.86 0.75 9.02%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 28/08/13 28/08/12 24/08/11 25/08/10 28/08/09 -
Price 1.26 1.76 1.46 0.91 0.86 0.77 0.49 -
P/RPS 1.99 2.84 2.47 1.66 1.29 1.26 1.11 10.21%
P/EPS 33.42 36.14 29.26 20.63 17.84 20.05 14.76 14.58%
EY 2.99 2.77 3.42 4.85 5.60 4.99 6.78 -12.74%
DY 2.78 1.99 2.05 2.75 2.91 3.25 5.10 -9.61%
P/NAPS 1.05 1.78 1.64 1.15 0.95 0.99 0.71 6.73%

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