[FM] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -2.86%
YoY- 25.44%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 262,348 221,999 214,648 215,384 215,824 188,079 182,662 27.21%
PBT 19,208 16,518 16,604 15,158 15,264 13,691 12,710 31.59%
Tax -4,372 -3,129 -3,512 -3,412 -3,248 -2,979 -3,092 25.89%
NP 14,836 13,389 13,092 11,746 12,016 10,712 9,618 33.39%
-
NP to SH 13,588 12,167 11,796 11,280 11,612 9,688 8,914 32.34%
-
Tax Rate 22.76% 18.94% 21.15% 22.51% 21.28% 21.76% 24.33% -
Total Cost 247,512 208,610 201,556 203,638 203,808 177,367 173,044 26.86%
-
Net Worth 77,924 74,218 73,015 71,870 68,956 65,609 63,878 14.12%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 5,475 3,245 - - 3,408 2,271 -
Div Payout % - 45.00% 27.51% - - 35.18% 25.48% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 77,924 74,218 73,015 71,870 68,956 65,609 63,878 14.12%
NOSH 121,756 121,670 121,691 121,814 85,131 85,206 85,171 26.81%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.66% 6.03% 6.10% 5.45% 5.57% 5.70% 5.27% -
ROE 17.44% 16.39% 16.16% 15.69% 16.84% 14.77% 13.96% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 215.47 182.46 176.39 176.81 253.52 220.73 214.46 0.31%
EPS 11.16 10.00 9.69 9.26 13.64 11.37 10.47 4.33%
DPS 0.00 4.50 2.67 0.00 0.00 4.00 2.67 -
NAPS 0.64 0.61 0.60 0.59 0.81 0.77 0.75 -10.00%
Adjusted Per Share Value based on latest NOSH - 121,644
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 47.00 39.77 38.45 38.58 38.66 33.69 32.72 27.22%
EPS 2.43 2.18 2.11 2.02 2.08 1.74 1.60 32.02%
DPS 0.00 0.98 0.58 0.00 0.00 0.61 0.41 -
NAPS 0.1396 0.133 0.1308 0.1287 0.1235 0.1175 0.1144 14.15%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.58 0.63 0.68 0.77 1.10 1.17 0.75 -
P/RPS 0.27 0.35 0.39 0.44 0.43 0.53 0.35 -15.84%
P/EPS 5.20 6.30 7.02 8.32 8.06 10.29 7.17 -19.23%
EY 19.24 15.87 14.25 12.03 12.40 9.72 13.96 23.77%
DY 0.00 7.14 3.92 0.00 0.00 3.42 3.56 -
P/NAPS 0.91 1.03 1.13 1.31 1.36 1.52 1.00 -6.07%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 29/05/08 26/02/08 29/11/07 29/08/07 24/05/07 -
Price 0.44 0.61 0.63 0.68 1.05 0.88 0.78 -
P/RPS 0.20 0.33 0.36 0.38 0.41 0.40 0.36 -32.34%
P/EPS 3.94 6.10 6.50 7.34 7.70 7.74 7.45 -34.52%
EY 25.36 16.39 15.39 13.62 12.99 12.92 13.42 52.67%
DY 0.00 7.38 4.23 0.00 0.00 4.55 3.42 -
P/NAPS 0.69 1.00 1.05 1.15 1.30 1.14 1.04 -23.87%

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