[FM] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -72.08%
YoY- 17.02%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 229,424 175,634 125,928 65,587 221,999 160,986 107,692 65.64%
PBT 19,333 13,668 9,346 4,802 16,518 12,453 7,579 86.79%
Tax -4,285 -3,065 -2,212 -1,093 -3,129 -2,634 -1,706 84.88%
NP 15,048 10,603 7,134 3,709 13,389 9,819 5,873 87.35%
-
NP to SH 13,564 9,523 6,732 3,397 12,167 8,847 5,640 79.59%
-
Tax Rate 22.16% 22.42% 23.67% 22.76% 18.94% 21.15% 22.51% -
Total Cost 214,376 165,031 118,794 61,878 208,610 151,167 101,819 64.34%
-
Net Worth 84,014 81,590 81,563 77,924 74,218 73,015 71,870 10.97%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 5,479 2,435 - - 5,475 2,433 - -
Div Payout % 40.39% 25.58% - - 45.00% 27.51% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 84,014 81,590 81,563 77,924 74,218 73,015 71,870 10.97%
NOSH 121,759 121,777 121,735 121,756 121,670 121,691 121,814 -0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.56% 6.04% 5.67% 5.66% 6.03% 6.10% 5.45% -
ROE 16.14% 11.67% 8.25% 4.36% 16.39% 12.12% 7.85% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 188.42 144.23 103.44 53.87 182.46 132.29 88.41 65.68%
EPS 11.14 7.82 5.53 2.79 10.00 7.27 4.63 79.65%
DPS 4.50 2.00 0.00 0.00 4.50 2.00 0.00 -
NAPS 0.69 0.67 0.67 0.64 0.61 0.60 0.59 11.01%
Adjusted Per Share Value based on latest NOSH - 121,756
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 41.10 31.46 22.56 11.75 39.77 28.84 19.29 65.65%
EPS 2.43 1.71 1.21 0.61 2.18 1.58 1.01 79.64%
DPS 0.98 0.44 0.00 0.00 0.98 0.44 0.00 -
NAPS 0.1505 0.1462 0.1461 0.1396 0.133 0.1308 0.1287 11.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.52 0.50 0.46 0.58 0.63 0.68 0.77 -
P/RPS 0.28 0.35 0.44 1.08 0.35 0.51 0.87 -53.06%
P/EPS 4.67 6.39 8.32 20.79 6.30 9.35 16.63 -57.15%
EY 21.42 15.64 12.02 4.81 15.87 10.69 6.01 133.50%
DY 8.65 4.00 0.00 0.00 7.14 2.94 0.00 -
P/NAPS 0.75 0.75 0.69 0.91 1.03 1.13 1.31 -31.07%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 25/02/09 25/11/08 26/08/08 29/05/08 26/02/08 -
Price 0.49 0.49 0.50 0.44 0.61 0.63 0.68 -
P/RPS 0.26 0.34 0.48 0.82 0.33 0.48 0.77 -51.54%
P/EPS 4.40 6.27 9.04 15.77 6.10 8.67 14.69 -55.26%
EY 22.73 15.96 11.06 6.34 16.39 11.54 6.81 123.50%
DY 9.18 4.08 0.00 0.00 7.38 3.17 0.00 -
P/NAPS 0.71 0.73 0.75 0.69 1.00 1.05 1.15 -27.51%

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