[FM] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 5.67%
YoY- 25.84%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 278,804 222,637 233,630 195,834 168,951 145,422 0 -
PBT 22,217 19,914 17,504 14,149 11,752 8,950 0 -
Tax -4,710 -4,290 -3,410 -2,910 -3,171 -3,387 0 -
NP 17,507 15,624 14,094 11,239 8,581 5,563 0 -
-
NP to SH 17,057 14,015 12,661 10,237 8,135 6,747 0 -
-
Tax Rate 21.20% 21.54% 19.48% 20.57% 26.98% 37.84% - -
Total Cost 261,297 207,013 219,536 184,595 160,370 139,859 0 -
-
Net Worth 99,807 87,675 77,924 68,956 61,408 55,363 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,083 5,480 5,479 3,409 3,406 3,156 - -
Div Payout % 35.66% 39.10% 43.28% 33.31% 41.88% 46.79% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 99,807 87,675 77,924 68,956 61,408 55,363 0 -
NOSH 121,716 121,772 121,756 85,131 85,289 85,173 85,391 6.08%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.28% 7.02% 6.03% 5.74% 5.08% 3.83% 0.00% -
ROE 17.09% 15.99% 16.25% 14.85% 13.25% 12.19% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 229.06 182.83 191.88 230.04 198.09 170.74 0.00 -
EPS 14.01 11.51 10.40 12.02 9.54 7.92 0.00 -
DPS 5.00 4.50 4.50 4.00 4.00 3.71 0.00 -
NAPS 0.82 0.72 0.64 0.81 0.72 0.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 85,131
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 49.94 39.88 41.85 35.08 30.27 26.05 0.00 -
EPS 3.06 2.51 2.27 1.83 1.46 1.21 0.00 -
DPS 1.09 0.98 0.98 0.61 0.61 0.57 0.00 -
NAPS 0.1788 0.1571 0.1396 0.1235 0.11 0.0992 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.85 0.52 0.58 1.10 0.63 0.55 0.00 -
P/RPS 0.37 0.28 0.30 0.48 0.32 0.32 0.00 -
P/EPS 6.07 4.52 5.58 9.15 6.61 6.94 0.00 -
EY 16.49 22.13 17.93 10.93 15.14 14.40 0.00 -
DY 5.88 8.65 7.76 3.64 6.35 6.74 0.00 -
P/NAPS 1.04 0.72 0.91 1.36 0.87 0.85 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 30/11/09 25/11/08 29/11/07 23/11/06 23/11/05 - -
Price 0.81 0.68 0.44 1.05 0.83 0.54 0.00 -
P/RPS 0.35 0.37 0.23 0.46 0.42 0.32 0.00 -
P/EPS 5.78 5.91 4.23 8.73 8.70 6.82 0.00 -
EY 17.30 16.93 23.63 11.45 11.49 14.67 0.00 -
DY 6.17 6.62 10.23 3.81 4.82 6.86 0.00 -
P/NAPS 0.99 0.94 0.69 1.30 1.15 0.83 0.00 -

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