[FM] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 42.43%
YoY- 11.48%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 190,870 124,414 58,800 229,424 175,634 125,928 65,587 103.96%
PBT 15,255 10,823 5,383 19,333 13,668 9,346 4,802 116.25%
Tax -2,782 -1,908 -1,098 -4,285 -3,065 -2,212 -1,093 86.52%
NP 12,473 8,915 4,285 15,048 10,603 7,134 3,709 124.62%
-
NP to SH 11,763 8,067 3,848 13,564 9,523 6,732 3,397 129.05%
-
Tax Rate 18.24% 17.63% 20.40% 22.16% 22.42% 23.67% 22.76% -
Total Cost 178,397 115,499 54,515 214,376 165,031 118,794 61,878 102.69%
-
Net Worth 92,545 92,472 87,675 84,014 81,590 81,563 77,924 12.15%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,044 - - 5,479 2,435 - - -
Div Payout % 25.88% - - 40.39% 25.58% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 92,545 92,472 87,675 84,014 81,590 81,563 77,924 12.15%
NOSH 121,770 121,674 121,772 121,759 121,777 121,735 121,756 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.53% 7.17% 7.29% 6.56% 6.04% 5.67% 5.66% -
ROE 12.71% 8.72% 4.39% 16.14% 11.67% 8.25% 4.36% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 156.75 102.25 48.29 188.42 144.23 103.44 53.87 103.94%
EPS 9.66 6.63 3.16 11.14 7.82 5.53 2.79 129.03%
DPS 2.50 0.00 0.00 4.50 2.00 0.00 0.00 -
NAPS 0.76 0.76 0.72 0.69 0.67 0.67 0.64 12.15%
Adjusted Per Share Value based on latest NOSH - 121,716
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 34.19 22.29 10.53 41.10 31.46 22.56 11.75 103.94%
EPS 2.11 1.45 0.69 2.43 1.71 1.21 0.61 128.89%
DPS 0.55 0.00 0.00 0.98 0.44 0.00 0.00 -
NAPS 0.1658 0.1657 0.1571 0.1505 0.1462 0.1461 0.1396 12.16%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.68 0.67 0.52 0.52 0.50 0.46 0.58 -
P/RPS 0.43 0.66 1.08 0.28 0.35 0.44 1.08 -45.90%
P/EPS 7.04 10.11 16.46 4.67 6.39 8.32 20.79 -51.44%
EY 14.21 9.90 6.08 21.42 15.64 12.02 4.81 106.02%
DY 3.68 0.00 0.00 8.65 4.00 0.00 0.00 -
P/NAPS 0.89 0.88 0.72 0.75 0.75 0.69 0.91 -1.47%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 30/11/09 28/08/09 27/05/09 25/02/09 25/11/08 -
Price 0.64 0.57 0.68 0.49 0.49 0.50 0.44 -
P/RPS 0.41 0.56 1.41 0.26 0.34 0.48 0.82 -37.03%
P/EPS 6.63 8.60 21.52 4.40 6.27 9.04 15.77 -43.90%
EY 15.09 11.63 4.65 22.73 15.96 11.06 6.34 78.35%
DY 3.91 0.00 0.00 9.18 4.08 0.00 0.00 -
P/NAPS 0.84 0.75 0.94 0.71 0.73 0.75 0.69 14.02%

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