[FM] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -5.69%
YoY- 7.64%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 248,828 235,200 229,424 234,178 251,856 262,348 221,999 7.88%
PBT 21,646 21,532 19,333 18,224 18,692 19,208 16,518 19.69%
Tax -3,816 -4,392 -4,285 -4,086 -4,424 -4,372 -3,129 14.10%
NP 17,830 17,140 15,048 14,137 14,268 14,836 13,389 20.97%
-
NP to SH 16,134 15,392 13,564 12,697 13,464 13,588 12,167 20.63%
-
Tax Rate 17.63% 20.40% 22.16% 22.42% 23.67% 22.76% 18.94% -
Total Cost 230,998 218,060 214,376 220,041 237,588 247,512 208,610 7.01%
-
Net Worth 92,472 87,675 84,014 81,590 81,563 77,924 74,218 15.74%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 5,479 3,247 - - 5,475 -
Div Payout % - - 40.39% 25.58% - - 45.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 92,472 87,675 84,014 81,590 81,563 77,924 74,218 15.74%
NOSH 121,674 121,772 121,759 121,777 121,735 121,756 121,670 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.17% 7.29% 6.56% 6.04% 5.67% 5.66% 6.03% -
ROE 17.45% 17.56% 16.14% 15.56% 16.51% 17.44% 16.39% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 204.50 193.15 188.42 192.30 206.89 215.47 182.46 7.87%
EPS 13.26 12.64 11.14 10.43 11.06 11.16 10.00 20.63%
DPS 0.00 0.00 4.50 2.67 0.00 0.00 4.50 -
NAPS 0.76 0.72 0.69 0.67 0.67 0.64 0.61 15.73%
Adjusted Per Share Value based on latest NOSH - 121,877
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 44.56 42.12 41.08 41.93 45.10 46.98 39.75 7.89%
EPS 2.89 2.76 2.43 2.27 2.41 2.43 2.18 20.61%
DPS 0.00 0.00 0.98 0.58 0.00 0.00 0.98 -
NAPS 0.1656 0.157 0.1504 0.1461 0.1461 0.1395 0.1329 15.74%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.67 0.52 0.52 0.50 0.46 0.58 0.63 -
P/RPS 0.33 0.27 0.28 0.26 0.22 0.27 0.35 -3.83%
P/EPS 5.05 4.11 4.67 4.80 4.16 5.20 6.30 -13.67%
EY 19.79 24.31 21.42 20.85 24.04 19.24 15.87 15.80%
DY 0.00 0.00 8.65 5.33 0.00 0.00 7.14 -
P/NAPS 0.88 0.72 0.75 0.75 0.69 0.91 1.03 -9.93%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 27/05/09 25/02/09 25/11/08 26/08/08 -
Price 0.57 0.68 0.49 0.49 0.50 0.44 0.61 -
P/RPS 0.28 0.35 0.26 0.25 0.24 0.20 0.33 -10.34%
P/EPS 4.30 5.38 4.40 4.70 4.52 3.94 6.10 -20.74%
EY 23.26 18.59 22.73 21.28 22.12 25.36 16.39 26.20%
DY 0.00 0.00 9.18 5.44 0.00 0.00 7.38 -
P/NAPS 0.75 0.94 0.71 0.73 0.75 0.69 1.00 -17.40%

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