[FM] YoY 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 317,832 285,644 254,493 234,178 214,648 182,662 150,878 13.20%
PBT 23,624 20,910 20,340 18,224 16,604 12,710 10,401 14.63%
Tax -4,177 -2,437 -3,709 -4,086 -3,512 -3,092 -2,909 6.20%
NP 19,446 18,473 16,630 14,137 13,092 9,618 7,492 17.21%
-
NP to SH 18,296 18,456 15,684 12,697 11,796 8,914 7,292 16.55%
-
Tax Rate 17.68% 11.65% 18.24% 22.42% 21.15% 24.33% 27.97% -
Total Cost 298,385 267,170 237,862 220,041 201,556 173,044 143,386 12.97%
-
Net Worth 121,648 107,132 92,545 81,590 73,015 63,878 61,334 12.07%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 3,243 4,058 4,059 3,247 3,245 2,271 2,271 6.11%
Div Payout % 17.73% 21.99% 25.88% 25.58% 27.51% 25.48% 31.15% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 121,648 107,132 92,545 81,590 73,015 63,878 61,334 12.07%
NOSH 162,198 121,741 121,770 121,777 121,691 85,171 85,186 11.31%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.12% 6.47% 6.53% 6.04% 6.10% 5.27% 4.97% -
ROE 15.04% 17.23% 16.95% 15.56% 16.16% 13.96% 11.89% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 195.95 234.63 208.99 192.30 176.39 214.46 177.11 1.69%
EPS 11.28 15.16 12.88 10.43 9.69 10.47 8.56 4.70%
DPS 2.00 3.33 3.33 2.67 2.67 2.67 2.67 -4.69%
NAPS 0.75 0.88 0.76 0.67 0.60 0.75 0.72 0.68%
Adjusted Per Share Value based on latest NOSH - 121,877
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 56.94 51.17 45.59 41.95 38.45 32.72 27.03 13.20%
EPS 3.28 3.31 2.81 2.27 2.11 1.60 1.31 16.51%
DPS 0.58 0.73 0.73 0.58 0.58 0.41 0.41 5.94%
NAPS 0.2179 0.1919 0.1658 0.1462 0.1308 0.1144 0.1099 12.07%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.91 0.88 0.68 0.50 0.68 0.75 0.59 -
P/RPS 0.46 0.38 0.33 0.26 0.39 0.35 0.33 5.68%
P/EPS 8.07 5.80 5.28 4.80 7.02 7.17 6.89 2.66%
EY 12.40 17.23 18.94 20.85 14.25 13.96 14.51 -2.58%
DY 2.20 3.79 4.90 5.33 3.92 3.56 4.52 -11.29%
P/NAPS 1.21 1.00 0.89 0.75 1.13 1.00 0.82 6.69%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 25/05/11 26/05/10 27/05/09 29/05/08 24/05/07 18/05/06 -
Price 0.90 0.92 0.64 0.49 0.63 0.78 0.60 -
P/RPS 0.46 0.39 0.31 0.25 0.36 0.36 0.34 5.16%
P/EPS 7.98 6.07 4.97 4.70 6.50 7.45 7.01 2.18%
EY 12.53 16.48 20.13 21.28 15.39 13.42 14.27 -2.14%
DY 2.22 3.62 5.21 5.44 4.23 3.42 4.44 -10.90%
P/NAPS 1.20 1.05 0.84 0.73 1.05 1.04 0.83 6.33%

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