[FM] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -0.91%
YoY- 19.36%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 235,200 229,424 234,178 251,856 262,348 221,999 214,648 6.27%
PBT 21,532 19,333 18,224 18,692 19,208 16,518 16,604 18.89%
Tax -4,392 -4,285 -4,086 -4,424 -4,372 -3,129 -3,512 16.05%
NP 17,140 15,048 14,137 14,268 14,836 13,389 13,092 19.65%
-
NP to SH 15,392 13,564 12,697 13,464 13,588 12,167 11,796 19.39%
-
Tax Rate 20.40% 22.16% 22.42% 23.67% 22.76% 18.94% 21.15% -
Total Cost 218,060 214,376 220,041 237,588 247,512 208,610 201,556 5.38%
-
Net Worth 87,675 84,014 81,590 81,563 77,924 74,218 73,015 12.96%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 5,479 3,247 - - 5,475 3,245 -
Div Payout % - 40.39% 25.58% - - 45.00% 27.51% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 87,675 84,014 81,590 81,563 77,924 74,218 73,015 12.96%
NOSH 121,772 121,759 121,777 121,735 121,756 121,670 121,691 0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.29% 6.56% 6.04% 5.67% 5.66% 6.03% 6.10% -
ROE 17.56% 16.14% 15.56% 16.51% 17.44% 16.39% 16.16% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 193.15 188.42 192.30 206.89 215.47 182.46 176.39 6.23%
EPS 12.64 11.14 10.43 11.06 11.16 10.00 9.69 19.36%
DPS 0.00 4.50 2.67 0.00 0.00 4.50 2.67 -
NAPS 0.72 0.69 0.67 0.67 0.64 0.61 0.60 12.91%
Adjusted Per Share Value based on latest NOSH - 121,715
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 42.12 41.08 41.93 45.10 46.98 39.75 38.44 6.27%
EPS 2.76 2.43 2.27 2.41 2.43 2.18 2.11 19.58%
DPS 0.00 0.98 0.58 0.00 0.00 0.98 0.58 -
NAPS 0.157 0.1504 0.1461 0.1461 0.1395 0.1329 0.1307 12.98%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.52 0.52 0.50 0.46 0.58 0.63 0.68 -
P/RPS 0.27 0.28 0.26 0.22 0.27 0.35 0.39 -21.72%
P/EPS 4.11 4.67 4.80 4.16 5.20 6.30 7.02 -29.99%
EY 24.31 21.42 20.85 24.04 19.24 15.87 14.25 42.72%
DY 0.00 8.65 5.33 0.00 0.00 7.14 3.92 -
P/NAPS 0.72 0.75 0.75 0.69 0.91 1.03 1.13 -25.93%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 28/08/09 27/05/09 25/02/09 25/11/08 26/08/08 29/05/08 -
Price 0.68 0.49 0.49 0.50 0.44 0.61 0.63 -
P/RPS 0.35 0.26 0.25 0.24 0.20 0.33 0.36 -1.85%
P/EPS 5.38 4.40 4.70 4.52 3.94 6.10 6.50 -11.83%
EY 18.59 22.73 21.28 22.12 25.36 16.39 15.39 13.40%
DY 0.00 9.18 5.44 0.00 0.00 7.38 4.23 -
P/NAPS 0.94 0.71 0.73 0.75 0.69 1.00 1.05 -7.10%

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