[FM] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -0.86%
YoY- 22.25%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 254,493 234,178 214,648 182,662 150,878 140,105 0 -
PBT 20,340 18,224 16,604 12,710 10,401 9,413 0 -
Tax -3,709 -4,086 -3,512 -3,092 -2,909 -6,645 0 -
NP 16,630 14,137 13,092 9,618 7,492 2,768 0 -
-
NP to SH 15,684 12,697 11,796 8,914 7,292 6,794 0 -
-
Tax Rate 18.24% 22.42% 21.15% 24.33% 27.97% 70.59% - -
Total Cost 237,862 220,041 201,556 173,044 143,386 137,337 0 -
-
Net Worth 92,545 81,590 73,015 63,878 61,334 45,733 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 4,059 3,247 3,245 2,271 2,271 1,935 - -
Div Payout % 25.88% 25.58% 27.51% 25.48% 31.15% 28.49% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 92,545 81,590 73,015 63,878 61,334 45,733 0 -
NOSH 121,770 121,777 121,691 85,171 85,186 72,592 0 -
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.53% 6.04% 6.10% 5.27% 4.97% 1.98% 0.00% -
ROE 16.95% 15.56% 16.16% 13.96% 11.89% 14.86% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 208.99 192.30 176.39 214.46 177.11 193.00 0.00 -
EPS 12.88 10.43 9.69 10.47 8.56 9.36 0.00 -
DPS 3.33 2.67 2.67 2.67 2.67 2.67 0.00 -
NAPS 0.76 0.67 0.60 0.75 0.72 0.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 85,214
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 45.59 41.95 38.45 32.72 27.03 25.10 0.00 -
EPS 2.81 2.27 2.11 1.60 1.31 1.22 0.00 -
DPS 0.73 0.58 0.58 0.41 0.41 0.35 0.00 -
NAPS 0.1658 0.1462 0.1308 0.1144 0.1099 0.0819 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 0.68 0.50 0.68 0.75 0.59 0.46 0.00 -
P/RPS 0.33 0.26 0.39 0.35 0.33 0.24 0.00 -
P/EPS 5.28 4.80 7.02 7.17 6.89 4.91 0.00 -
EY 18.94 20.85 14.25 13.96 14.51 20.35 0.00 -
DY 4.90 5.33 3.92 3.56 4.52 5.80 0.00 -
P/NAPS 0.89 0.75 1.13 1.00 0.82 0.73 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 29/05/08 24/05/07 18/05/06 19/05/05 - -
Price 0.64 0.49 0.63 0.78 0.60 0.50 0.00 -
P/RPS 0.31 0.25 0.36 0.36 0.34 0.26 0.00 -
P/EPS 4.97 4.70 6.50 7.45 7.01 5.34 0.00 -
EY 20.13 21.28 15.39 13.42 14.27 18.72 0.00 -
DY 5.21 5.44 4.23 3.42 4.44 5.33 0.00 -
P/NAPS 0.84 0.73 1.05 1.04 0.83 0.79 0.00 -

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