[FM] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 109.64%
YoY- 19.83%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 72,103 265,501 190,870 124,414 58,800 229,424 175,634 -44.73%
PBT 5,795 21,805 15,255 10,823 5,383 19,333 13,668 -43.53%
Tax -1,084 -4,724 -2,782 -1,908 -1,098 -4,285 -3,065 -49.95%
NP 4,711 17,081 12,473 8,915 4,285 15,048 10,603 -41.74%
-
NP to SH 4,467 16,438 11,763 8,067 3,848 13,564 9,523 -39.60%
-
Tax Rate 18.71% 21.66% 18.24% 17.63% 20.40% 22.16% 22.42% -
Total Cost 67,392 248,420 178,397 115,499 54,515 214,376 165,031 -44.92%
-
Net Worth 99,807 94,904 92,545 92,472 87,675 84,014 81,590 14.36%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 6,083 3,044 - - 5,479 2,435 -
Div Payout % - 37.01% 25.88% - - 40.39% 25.58% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 99,807 94,904 92,545 92,472 87,675 84,014 81,590 14.36%
NOSH 121,716 121,672 121,770 121,674 121,772 121,759 121,777 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.53% 6.43% 6.53% 7.17% 7.29% 6.56% 6.04% -
ROE 4.48% 17.32% 12.71% 8.72% 4.39% 16.14% 11.67% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 59.24 218.21 156.75 102.25 48.29 188.42 144.23 -44.71%
EPS 3.67 13.51 9.66 6.63 3.16 11.14 7.82 -39.58%
DPS 0.00 5.00 2.50 0.00 0.00 4.50 2.00 -
NAPS 0.82 0.78 0.76 0.76 0.72 0.69 0.67 14.40%
Adjusted Per Share Value based on latest NOSH - 121,585
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.91 47.54 34.18 22.28 10.53 41.08 31.45 -44.73%
EPS 0.80 2.94 2.11 1.44 0.69 2.43 1.71 -39.70%
DPS 0.00 1.09 0.55 0.00 0.00 0.98 0.44 -
NAPS 0.1787 0.1699 0.1657 0.1656 0.157 0.1504 0.1461 14.35%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.85 0.67 0.68 0.67 0.52 0.52 0.50 -
P/RPS 1.43 0.31 0.43 0.66 1.08 0.28 0.35 155.35%
P/EPS 23.16 4.96 7.04 10.11 16.46 4.67 6.39 135.76%
EY 4.32 20.16 14.21 9.90 6.08 21.42 15.64 -57.55%
DY 0.00 7.46 3.68 0.00 0.00 8.65 4.00 -
P/NAPS 1.04 0.86 0.89 0.88 0.72 0.75 0.75 24.32%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 25/08/10 26/05/10 25/02/10 30/11/09 28/08/09 27/05/09 -
Price 0.81 0.77 0.64 0.57 0.68 0.49 0.49 -
P/RPS 1.37 0.35 0.41 0.56 1.41 0.26 0.34 153.00%
P/EPS 22.07 5.70 6.63 8.60 21.52 4.40 6.27 131.21%
EY 4.53 17.55 15.09 11.63 4.65 22.73 15.96 -56.77%
DY 0.00 6.49 3.91 0.00 0.00 9.18 4.08 -
P/NAPS 0.99 0.99 0.84 0.75 0.94 0.71 0.73 22.49%

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