[FM] YoY TTM 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- 6.07%
YoY- 23.06%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 357,244 319,629 288,864 244,660 236,647 212,068 184,670 11.61%
PBT 29,609 26,037 22,233 20,920 17,733 16,611 12,783 15.01%
Tax -5,923 -5,546 -3,770 -4,002 -3,560 -3,294 -3,155 11.05%
NP 23,686 20,491 18,463 16,918 14,173 13,317 9,628 16.17%
-
NP to SH 21,597 19,592 18,517 15,804 12,843 11,849 8,957 15.78%
-
Tax Rate 20.00% 21.30% 16.96% 19.13% 20.08% 19.83% 24.68% -
Total Cost 333,558 299,138 270,401 227,742 222,474 198,751 175,042 11.33%
-
Net Worth 138,028 121,632 107,083 92,399 81,658 73,163 63,910 13.67%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 6,489 5,477 6,085 6,082 5,477 4,144 3,405 11.33%
Div Payout % 30.05% 27.96% 32.87% 38.49% 42.65% 34.98% 38.02% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 138,028 121,632 107,083 92,399 81,658 73,163 63,910 13.67%
NOSH 162,385 162,177 121,686 121,578 121,877 121,939 85,214 11.33%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.63% 6.41% 6.39% 6.91% 5.99% 6.28% 5.21% -
ROE 15.65% 16.11% 17.29% 17.10% 15.73% 16.20% 14.01% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 220.00 197.09 237.38 201.24 194.17 173.91 216.71 0.25%
EPS 13.30 12.08 15.22 13.00 10.54 9.72 10.51 3.99%
DPS 4.00 3.38 5.00 5.00 4.50 3.40 4.00 0.00%
NAPS 0.85 0.75 0.88 0.76 0.67 0.60 0.75 2.10%
Adjusted Per Share Value based on latest NOSH - 121,578
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 64.00 57.26 51.75 43.83 42.39 37.99 33.08 11.61%
EPS 3.87 3.51 3.32 2.83 2.30 2.12 1.60 15.84%
DPS 1.16 0.98 1.09 1.09 0.98 0.74 0.61 11.29%
NAPS 0.2473 0.2179 0.1918 0.1655 0.1463 0.1311 0.1145 13.68%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.15 0.91 0.88 0.68 0.50 0.68 0.75 -
P/RPS 0.52 0.46 0.37 0.34 0.26 0.39 0.35 6.81%
P/EPS 8.65 7.53 5.78 5.23 4.74 7.00 7.14 3.24%
EY 11.57 13.28 17.29 19.12 21.08 14.29 14.01 -3.13%
DY 3.48 3.71 5.68 7.35 9.00 5.00 5.33 -6.85%
P/NAPS 1.35 1.21 1.00 0.89 0.75 1.13 1.00 5.12%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 25/06/13 23/05/12 25/05/11 26/05/10 27/05/09 29/05/08 24/05/07 -
Price 1.32 0.90 0.92 0.64 0.49 0.63 0.78 -
P/RPS 0.60 0.46 0.39 0.32 0.25 0.36 0.36 8.87%
P/EPS 9.92 7.45 6.05 4.92 4.65 6.48 7.42 4.95%
EY 10.08 13.42 16.54 20.31 21.51 15.42 13.48 -4.72%
DY 3.03 3.75 5.43 7.81 9.18 5.39 5.13 -8.39%
P/NAPS 1.55 1.20 1.05 0.84 0.73 1.05 1.04 6.87%

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