[FM] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -71.63%
YoY- 13.28%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 84,647 81,011 72,103 58,800 65,587 53,956 46,201 10.60%
PBT 5,939 6,467 5,795 5,383 4,802 3,816 3,358 9.95%
Tax -757 -1,068 -1,084 -1,098 -1,093 -812 -881 -2.49%
NP 5,182 5,399 4,711 4,285 3,709 3,004 2,477 13.07%
-
NP to SH 4,869 5,021 4,467 3,848 3,397 2,903 2,354 12.86%
-
Tax Rate 12.75% 16.51% 18.71% 20.40% 22.76% 21.28% 26.24% -
Total Cost 79,465 75,612 67,392 54,515 61,878 50,952 43,724 10.45%
-
Net Worth 133,085 115,495 99,807 87,675 77,924 68,956 61,408 13.74%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 133,085 115,495 99,807 87,675 77,924 68,956 61,408 13.74%
NOSH 162,300 121,573 121,716 121,772 121,756 85,131 85,289 11.30%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.12% 6.66% 6.53% 7.29% 5.66% 5.57% 5.36% -
ROE 3.66% 4.35% 4.48% 4.39% 4.36% 4.21% 3.83% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 52.15 66.64 59.24 48.29 53.87 63.38 54.17 -0.63%
EPS 3.00 4.13 3.67 3.16 2.79 3.41 2.76 1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.95 0.82 0.72 0.64 0.81 0.72 2.18%
Adjusted Per Share Value based on latest NOSH - 121,772
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.16 14.51 12.92 10.53 11.75 9.67 8.28 10.59%
EPS 0.87 0.90 0.80 0.69 0.61 0.52 0.42 12.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2384 0.2069 0.1788 0.1571 0.1396 0.1235 0.11 13.74%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.92 0.78 0.85 0.52 0.58 1.10 0.63 -
P/RPS 1.76 1.17 1.43 1.08 1.08 1.74 1.16 7.18%
P/EPS 30.67 18.89 23.16 16.46 20.79 32.26 22.83 5.03%
EY 3.26 5.29 4.32 6.08 4.81 3.10 4.38 -4.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.82 1.04 0.72 0.91 1.36 0.87 4.29%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 30/11/11 25/11/10 30/11/09 25/11/08 29/11/07 23/11/06 -
Price 1.00 1.01 0.81 0.68 0.44 1.05 0.83 -
P/RPS 1.92 1.52 1.37 1.41 0.82 1.66 1.53 3.85%
P/EPS 33.33 24.46 22.07 21.52 15.77 30.79 30.07 1.72%
EY 3.00 4.09 4.53 4.65 6.34 3.25 3.33 -1.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.06 0.99 0.94 0.69 1.30 1.15 0.98%

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