[FM] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 4.82%
YoY- 19.83%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 353,366 323,474 291,152 248,828 251,856 215,384 185,360 11.34%
PBT 24,972 25,232 22,782 21,646 18,692 15,158 13,182 11.22%
Tax -3,530 -5,106 -2,876 -3,816 -4,424 -3,412 -3,596 -0.30%
NP 21,442 20,126 19,906 17,830 14,268 11,746 9,586 14.34%
-
NP to SH 19,638 18,654 19,312 16,134 13,464 11,280 8,992 13.89%
-
Tax Rate 14.14% 20.24% 12.62% 17.63% 23.67% 22.51% 27.28% -
Total Cost 331,924 303,348 271,246 230,998 237,588 203,638 175,774 11.16%
-
Net Worth 133,083 118,109 105,935 92,472 81,563 71,870 63,012 13.25%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 133,083 118,109 105,935 92,472 81,563 71,870 63,012 13.25%
NOSH 162,297 121,762 121,765 121,674 121,735 121,814 85,151 11.33%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.07% 6.22% 6.84% 7.17% 5.67% 5.45% 5.17% -
ROE 14.76% 15.79% 18.23% 17.45% 16.51% 15.69% 14.27% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 217.73 265.66 239.11 204.50 206.89 176.81 217.68 0.00%
EPS 12.10 15.32 15.86 13.26 11.06 9.26 10.56 2.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.97 0.87 0.76 0.67 0.59 0.74 1.72%
Adjusted Per Share Value based on latest NOSH - 121,585
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 63.30 57.95 52.16 44.57 45.12 38.58 33.20 11.34%
EPS 3.52 3.34 3.46 2.89 2.41 2.02 1.61 13.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2384 0.2116 0.1898 0.1657 0.1461 0.1287 0.1129 13.25%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.95 1.01 0.81 0.67 0.46 0.77 0.81 -
P/RPS 0.44 0.38 0.34 0.33 0.22 0.44 0.37 2.92%
P/EPS 7.85 6.59 5.11 5.05 4.16 8.32 7.67 0.38%
EY 12.74 15.17 19.58 19.79 24.04 12.03 13.04 -0.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.04 0.93 0.88 0.69 1.31 1.09 1.04%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 22/02/12 23/02/11 25/02/10 25/02/09 26/02/08 27/02/07 -
Price 1.01 0.92 0.84 0.57 0.50 0.68 0.75 -
P/RPS 0.46 0.35 0.35 0.28 0.24 0.38 0.34 5.16%
P/EPS 8.35 6.01 5.30 4.30 4.52 7.34 7.10 2.73%
EY 11.98 16.65 18.88 23.26 22.12 13.62 14.08 -2.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.95 0.97 0.75 0.75 1.15 1.01 3.33%

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