[FM] YoY Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 56.86%
YoY- 32.32%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 214,233 190,870 175,634 160,986 136,997 113,159 105,079 12.59%
PBT 15,683 15,255 13,668 12,453 9,533 7,801 7,060 14.22%
Tax -1,828 -2,782 -3,065 -2,634 -2,319 -2,182 -4,984 -15.38%
NP 13,855 12,473 10,603 9,819 7,214 5,619 2,076 37.19%
-
NP to SH 13,842 11,763 9,523 8,847 6,686 5,469 5,096 18.11%
-
Tax Rate 11.66% 18.24% 22.42% 21.15% 24.33% 27.97% 70.59% -
Total Cost 200,378 178,397 165,031 151,167 129,783 107,540 103,003 11.72%
-
Net Worth 107,132 92,545 81,590 73,015 63,878 61,334 45,733 15.23%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 3,043 3,044 2,435 2,433 1,703 1,703 1,451 13.13%
Div Payout % 21.99% 25.88% 25.58% 27.51% 25.48% 31.15% 28.49% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 107,132 92,545 81,590 73,015 63,878 61,334 45,733 15.23%
NOSH 121,741 121,770 121,777 121,691 85,171 85,186 72,592 8.99%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 6.47% 6.53% 6.04% 6.10% 5.27% 4.97% 1.98% -
ROE 12.92% 12.71% 11.67% 12.12% 10.47% 8.92% 11.14% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 175.97 156.75 144.23 132.29 160.85 132.84 144.75 3.30%
EPS 11.37 9.66 7.82 7.27 7.85 6.42 7.02 8.36%
DPS 2.50 2.50 2.00 2.00 2.00 2.00 2.00 3.78%
NAPS 0.88 0.76 0.67 0.60 0.75 0.72 0.63 5.72%
Adjusted Per Share Value based on latest NOSH - 121,939
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 38.38 34.19 31.46 28.84 24.54 20.27 18.82 12.60%
EPS 2.48 2.11 1.71 1.58 1.20 0.98 0.91 18.17%
DPS 0.55 0.55 0.44 0.44 0.31 0.31 0.26 13.29%
NAPS 0.1919 0.1658 0.1462 0.1308 0.1144 0.1099 0.0819 15.24%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.88 0.68 0.50 0.68 0.75 0.59 0.46 -
P/RPS 0.50 0.43 0.35 0.51 0.47 0.44 0.32 7.71%
P/EPS 7.74 7.04 6.39 9.35 9.55 9.19 6.55 2.82%
EY 12.92 14.21 15.64 10.69 10.47 10.88 15.26 -2.73%
DY 2.84 3.68 4.00 2.94 2.67 3.39 4.35 -6.85%
P/NAPS 1.00 0.89 0.75 1.13 1.00 0.82 0.73 5.38%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 26/05/10 27/05/09 29/05/08 24/05/07 18/05/06 19/05/05 -
Price 0.92 0.64 0.49 0.63 0.78 0.60 0.50 -
P/RPS 0.52 0.41 0.34 0.48 0.48 0.45 0.35 6.81%
P/EPS 8.09 6.63 6.27 8.67 9.94 9.35 7.12 2.15%
EY 12.36 15.09 15.96 11.54 10.06 10.70 14.04 -2.10%
DY 2.72 3.91 4.08 3.17 2.56 3.33 4.00 -6.22%
P/NAPS 1.05 0.84 0.73 1.05 1.04 0.83 0.79 4.85%

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