[FM] QoQ Cumulative 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- 98.17%
YoY- 19.36%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 58,800 229,424 175,634 125,928 65,587 221,999 160,986 -48.87%
PBT 5,383 19,333 13,668 9,346 4,802 16,518 12,453 -42.80%
Tax -1,098 -4,285 -3,065 -2,212 -1,093 -3,129 -2,634 -44.16%
NP 4,285 15,048 10,603 7,134 3,709 13,389 9,819 -42.43%
-
NP to SH 3,848 13,564 9,523 6,732 3,397 12,167 8,847 -42.56%
-
Tax Rate 20.40% 22.16% 22.42% 23.67% 22.76% 18.94% 21.15% -
Total Cost 54,515 214,376 165,031 118,794 61,878 208,610 151,167 -49.30%
-
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 2,435 - - 5,475 2,433 -
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 4.39% 16.14% 11.67% 8.25% 4.36% 16.39% 12.12% -
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 48.29 188.42 144.23 103.44 53.87 182.46 132.29 -48.89%
EPS 3.16 11.14 7.82 5.53 2.79 10.00 7.27 -42.58%
DPS 0.00 4.50 2.00 0.00 0.00 4.50 2.00 -
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 10.53 41.08 31.45 22.55 11.74 39.75 28.83 -48.87%
EPS 0.69 2.43 1.71 1.21 0.61 2.18 1.58 -42.41%
DPS 0.00 0.98 0.44 0.00 0.00 0.98 0.44 -
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 1.08 0.28 0.35 0.44 1.08 0.35 0.51 64.83%
P/EPS 16.46 4.67 6.39 8.32 20.79 6.30 9.35 45.74%
EY 6.08 21.42 15.64 12.02 4.81 15.87 10.69 -31.33%
DY 0.00 8.65 4.00 0.00 0.00 7.14 2.94 -
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 1.41 0.26 0.34 0.48 0.82 0.33 0.48 104.97%
P/EPS 21.52 4.40 6.27 9.04 15.77 6.10 8.67 83.22%
EY 4.65 22.73 15.96 11.06 6.34 16.39 11.54 -45.41%
DY 0.00 9.18 4.08 0.00 0.00 7.38 3.17 -
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