[FM] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 3.15%
YoY- 25.59%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 234,178 251,856 262,348 221,999 214,648 215,384 215,824 5.58%
PBT 18,224 18,692 19,208 16,518 16,604 15,158 15,264 12.53%
Tax -4,086 -4,424 -4,372 -3,129 -3,512 -3,412 -3,248 16.51%
NP 14,137 14,268 14,836 13,389 13,092 11,746 12,016 11.43%
-
NP to SH 12,697 13,464 13,588 12,167 11,796 11,280 11,612 6.13%
-
Tax Rate 22.42% 23.67% 22.76% 18.94% 21.15% 22.51% 21.28% -
Total Cost 220,041 237,588 247,512 208,610 201,556 203,638 203,808 5.23%
-
Net Worth 81,590 81,563 77,924 74,218 73,015 71,870 68,956 11.85%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,247 - - 5,475 3,245 - - -
Div Payout % 25.58% - - 45.00% 27.51% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 81,590 81,563 77,924 74,218 73,015 71,870 68,956 11.85%
NOSH 121,777 121,735 121,756 121,670 121,691 121,814 85,131 26.92%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 6.04% 5.67% 5.66% 6.03% 6.10% 5.45% 5.57% -
ROE 15.56% 16.51% 17.44% 16.39% 16.16% 15.69% 16.84% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 192.30 206.89 215.47 182.46 176.39 176.81 253.52 -16.81%
EPS 10.43 11.06 11.16 10.00 9.69 9.26 13.64 -16.36%
DPS 2.67 0.00 0.00 4.50 2.67 0.00 0.00 -
NAPS 0.67 0.67 0.64 0.61 0.60 0.59 0.81 -11.87%
Adjusted Per Share Value based on latest NOSH - 121,611
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 41.93 45.10 46.98 39.75 38.44 38.57 38.65 5.57%
EPS 2.27 2.41 2.43 2.18 2.11 2.02 2.08 5.99%
DPS 0.58 0.00 0.00 0.98 0.58 0.00 0.00 -
NAPS 0.1461 0.1461 0.1395 0.1329 0.1307 0.1287 0.1235 11.84%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.50 0.46 0.58 0.63 0.68 0.77 1.10 -
P/RPS 0.26 0.22 0.27 0.35 0.39 0.44 0.43 -28.47%
P/EPS 4.80 4.16 5.20 6.30 7.02 8.32 8.06 -29.19%
EY 20.85 24.04 19.24 15.87 14.25 12.03 12.40 41.35%
DY 5.33 0.00 0.00 7.14 3.92 0.00 0.00 -
P/NAPS 0.75 0.69 0.91 1.03 1.13 1.31 1.36 -32.72%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 25/02/09 25/11/08 26/08/08 29/05/08 26/02/08 29/11/07 -
Price 0.49 0.50 0.44 0.61 0.63 0.68 1.05 -
P/RPS 0.25 0.24 0.20 0.33 0.36 0.38 0.41 -28.07%
P/EPS 4.70 4.52 3.94 6.10 6.50 7.34 7.70 -28.02%
EY 21.28 22.12 25.36 16.39 15.39 13.62 12.99 38.92%
DY 5.44 0.00 0.00 7.38 4.23 0.00 0.00 -
P/NAPS 0.73 0.75 0.69 1.00 1.05 1.15 1.30 -31.91%

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