[FM] YoY Cumulative 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- 41.46%
YoY- 7.64%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 238,374 214,233 190,870 175,634 160,986 136,997 113,159 13.20%
PBT 17,718 15,683 15,255 13,668 12,453 9,533 7,801 14.63%
Tax -3,133 -1,828 -2,782 -3,065 -2,634 -2,319 -2,182 6.20%
NP 14,585 13,855 12,473 10,603 9,819 7,214 5,619 17.21%
-
NP to SH 13,722 13,842 11,763 9,523 8,847 6,686 5,469 16.55%
-
Tax Rate 17.68% 11.66% 18.24% 22.42% 21.15% 24.33% 27.97% -
Total Cost 223,789 200,378 178,397 165,031 151,167 129,783 107,540 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 2,432 3,043 3,044 2,435 2,433 1,703 1,703 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 11.28% 12.92% 12.71% 11.67% 12.12% 10.47% 8.92% -
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 146.96 175.97 156.75 144.23 132.29 160.85 132.84 1.69%
EPS 8.46 11.37 9.66 7.82 7.27 7.85 6.42 4.70%
DPS 1.50 2.50 2.50 2.00 2.00 2.00 2.00 -4.67%
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 42.70 38.38 34.19 31.46 28.84 24.54 20.27 13.20%
EPS 2.46 2.48 2.11 1.71 1.58 1.20 0.98 16.56%
DPS 0.44 0.55 0.55 0.44 0.44 0.31 0.31 6.00%
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 0.62 0.50 0.43 0.35 0.51 0.47 0.44 5.87%
P/EPS 10.76 7.74 7.04 6.39 9.35 9.55 9.19 2.66%
EY 9.30 12.92 14.21 15.64 10.69 10.47 10.88 -2.57%
DY 1.65 2.84 3.68 4.00 2.94 2.67 3.39 -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 0.61 0.52 0.41 0.34 0.48 0.48 0.45 5.19%
P/EPS 10.64 8.09 6.63 6.27 8.67 9.94 9.35 2.17%
EY 9.40 12.36 15.09 15.96 11.54 10.06 10.70 -2.13%
DY 1.67 2.72 3.91 4.08 3.17 2.56 3.33 -10.85%
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