[FM] YoY Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 37.53%
YoY- 25.59%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 295,488 265,501 229,424 221,999 188,079 160,832 141,270 13.08%
PBT 24,002 21,805 19,333 16,518 13,691 11,051 8,819 18.15%
Tax -4,241 -4,724 -4,285 -3,129 -2,979 -3,018 -5,214 -3.38%
NP 19,761 17,081 15,048 13,389 10,712 8,033 3,605 32.76%
-
NP to SH 19,712 16,438 13,564 12,167 9,688 7,740 6,625 19.91%
-
Tax Rate 17.67% 21.66% 22.16% 18.94% 21.76% 27.31% 59.12% -
Total Cost 275,727 248,420 214,376 208,610 177,367 152,799 137,665 12.26%
-
Net Worth 110,727 94,904 84,014 74,218 65,609 58,817 50,346 14.03%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 6,083 6,083 5,479 5,475 3,408 3,409 1,598 24.94%
Div Payout % 30.86% 37.01% 40.39% 45.00% 35.18% 44.05% 24.13% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 110,727 94,904 84,014 74,218 65,609 58,817 50,346 14.03%
NOSH 121,784 121,672 121,759 121,670 85,206 85,242 79,915 7.27%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.69% 6.43% 6.56% 6.03% 5.70% 4.99% 2.55% -
ROE 17.80% 17.32% 16.14% 16.39% 14.77% 13.16% 13.16% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 242.84 218.21 188.42 182.46 220.73 188.68 176.77 5.43%
EPS 16.20 13.51 11.14 10.00 11.37 9.08 8.29 11.80%
DPS 5.00 5.00 4.50 4.50 4.00 4.00 2.00 16.49%
NAPS 0.91 0.78 0.69 0.61 0.77 0.69 0.63 6.31%
Adjusted Per Share Value based on latest NOSH - 121,611
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 52.91 47.54 41.08 39.75 33.68 28.80 25.30 13.07%
EPS 3.53 2.94 2.43 2.18 1.73 1.39 1.19 19.85%
DPS 1.09 1.09 0.98 0.98 0.61 0.61 0.29 24.67%
NAPS 0.1983 0.1699 0.1504 0.1329 0.1175 0.1053 0.0902 14.02%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.92 0.67 0.52 0.63 1.17 0.63 0.54 -
P/RPS 0.38 0.31 0.28 0.35 0.53 0.33 0.31 3.44%
P/EPS 5.68 4.96 4.67 6.30 10.29 6.94 6.51 -2.24%
EY 17.61 20.16 21.42 15.87 9.72 14.41 15.35 2.31%
DY 5.43 7.46 8.65 7.14 3.42 6.35 3.70 6.59%
P/NAPS 1.01 0.86 0.75 1.03 1.52 0.91 0.86 2.71%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 25/08/10 28/08/09 26/08/08 29/08/07 29/08/06 29/08/05 -
Price 0.86 0.77 0.49 0.61 0.88 0.58 0.55 -
P/RPS 0.35 0.35 0.26 0.33 0.40 0.31 0.31 2.04%
P/EPS 5.31 5.70 4.40 6.10 7.74 6.39 6.63 -3.63%
EY 18.84 17.55 22.73 16.39 12.92 15.66 15.07 3.78%
DY 5.81 6.49 9.18 7.38 4.55 6.90 3.64 8.10%
P/NAPS 0.95 0.99 0.71 1.00 1.14 0.84 0.87 1.47%

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