[FM] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 4.57%
YoY- 32.32%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 251,856 262,348 221,999 214,648 215,384 215,824 188,079 21.38%
PBT 18,692 19,208 16,518 16,604 15,158 15,264 13,691 22.95%
Tax -4,424 -4,372 -3,129 -3,512 -3,412 -3,248 -2,979 30.00%
NP 14,268 14,836 13,389 13,092 11,746 12,016 10,712 20.95%
-
NP to SH 13,464 13,588 12,167 11,796 11,280 11,612 9,688 24.41%
-
Tax Rate 23.67% 22.76% 18.94% 21.15% 22.51% 21.28% 21.76% -
Total Cost 237,588 247,512 208,610 201,556 203,638 203,808 177,367 21.40%
-
Net Worth 81,563 77,924 74,218 73,015 71,870 68,956 65,609 15.54%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 5,475 3,245 - - 3,408 -
Div Payout % - - 45.00% 27.51% - - 35.18% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 81,563 77,924 74,218 73,015 71,870 68,956 65,609 15.54%
NOSH 121,735 121,756 121,670 121,691 121,814 85,131 85,206 26.71%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.67% 5.66% 6.03% 6.10% 5.45% 5.57% 5.70% -
ROE 16.51% 17.44% 16.39% 16.16% 15.69% 16.84% 14.77% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 206.89 215.47 182.46 176.39 176.81 253.52 220.73 -4.20%
EPS 11.06 11.16 10.00 9.69 9.26 13.64 11.37 -1.81%
DPS 0.00 0.00 4.50 2.67 0.00 0.00 4.00 -
NAPS 0.67 0.64 0.61 0.60 0.59 0.81 0.77 -8.81%
Adjusted Per Share Value based on latest NOSH - 121,939
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 45.12 47.00 39.77 38.45 38.58 38.66 33.69 21.39%
EPS 2.41 2.43 2.18 2.11 2.02 2.08 1.74 24.13%
DPS 0.00 0.00 0.98 0.58 0.00 0.00 0.61 -
NAPS 0.1461 0.1396 0.133 0.1308 0.1287 0.1235 0.1175 15.55%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.46 0.58 0.63 0.68 0.77 1.10 1.17 -
P/RPS 0.22 0.27 0.35 0.39 0.44 0.43 0.53 -44.20%
P/EPS 4.16 5.20 6.30 7.02 8.32 8.06 10.29 -45.17%
EY 24.04 19.24 15.87 14.25 12.03 12.40 9.72 82.38%
DY 0.00 0.00 7.14 3.92 0.00 0.00 3.42 -
P/NAPS 0.69 0.91 1.03 1.13 1.31 1.36 1.52 -40.79%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 26/08/08 29/05/08 26/02/08 29/11/07 29/08/07 -
Price 0.50 0.44 0.61 0.63 0.68 1.05 0.88 -
P/RPS 0.24 0.20 0.33 0.36 0.38 0.41 0.40 -28.75%
P/EPS 4.52 3.94 6.10 6.50 7.34 7.70 7.74 -30.02%
EY 22.12 25.36 16.39 15.39 13.62 12.99 12.92 42.88%
DY 0.00 0.00 7.38 4.23 0.00 0.00 4.55 -
P/NAPS 0.75 0.69 1.00 1.05 1.15 1.30 1.14 -24.26%

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