[FM] YoY Cumulative 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- 109.64%
YoY- 19.83%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 176,683 161,737 145,576 124,414 125,928 107,692 92,680 11.34%
PBT 12,486 12,616 11,391 10,823 9,346 7,579 6,591 11.22%
Tax -1,765 -2,553 -1,438 -1,908 -2,212 -1,706 -1,798 -0.30%
NP 10,721 10,063 9,953 8,915 7,134 5,873 4,793 14.34%
-
NP to SH 9,819 9,327 9,656 8,067 6,732 5,640 4,496 13.89%
-
Tax Rate 14.14% 20.24% 12.62% 17.63% 23.67% 22.51% 27.28% -
Total Cost 165,962 151,674 135,623 115,499 118,794 101,819 87,887 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 7.38% 7.90% 9.11% 8.72% 8.25% 7.85% 7.14% -
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 108.86 132.83 119.55 102.25 103.44 88.41 108.84 0.00%
EPS 6.05 7.66 7.93 6.63 5.53 4.63 5.28 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 31.65 28.97 26.08 22.29 22.56 19.29 16.60 11.34%
EPS 1.76 1.67 1.73 1.45 1.21 1.01 0.81 13.79%
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 0.87 0.76 0.68 0.66 0.44 0.87 0.74 2.73%
P/EPS 15.70 13.19 10.21 10.11 8.32 16.63 15.34 0.38%
EY 6.37 7.58 9.79 9.90 12.02 6.01 6.52 -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 0.93 0.69 0.70 0.56 0.48 0.77 0.69 5.09%
P/EPS 16.69 12.01 10.59 8.60 9.04 14.69 14.20 2.72%
EY 5.99 8.33 9.44 11.63 11.06 6.81 7.04 -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