[FM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 41.46%
YoY- 7.64%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 124,414 58,800 229,424 175,634 125,928 65,587 221,999 -31.95%
PBT 10,823 5,383 19,333 13,668 9,346 4,802 16,518 -24.50%
Tax -1,908 -1,098 -4,285 -3,065 -2,212 -1,093 -3,129 -28.02%
NP 8,915 4,285 15,048 10,603 7,134 3,709 13,389 -23.69%
-
NP to SH 8,067 3,848 13,564 9,523 6,732 3,397 12,167 -23.90%
-
Tax Rate 17.63% 20.40% 22.16% 22.42% 23.67% 22.76% 18.94% -
Total Cost 115,499 54,515 214,376 165,031 118,794 61,878 208,610 -32.50%
-
Net Worth 92,472 87,675 84,014 81,590 81,563 77,924 74,218 15.74%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 5,479 2,435 - - 5,475 -
Div Payout % - - 40.39% 25.58% - - 45.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 92,472 87,675 84,014 81,590 81,563 77,924 74,218 15.74%
NOSH 121,674 121,772 121,759 121,777 121,735 121,756 121,670 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.17% 7.29% 6.56% 6.04% 5.67% 5.66% 6.03% -
ROE 8.72% 4.39% 16.14% 11.67% 8.25% 4.36% 16.39% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 102.25 48.29 188.42 144.23 103.44 53.87 182.46 -31.95%
EPS 6.63 3.16 11.14 7.82 5.53 2.79 10.00 -23.90%
DPS 0.00 0.00 4.50 2.00 0.00 0.00 4.50 -
NAPS 0.76 0.72 0.69 0.67 0.67 0.64 0.61 15.73%
Adjusted Per Share Value based on latest NOSH - 121,877
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.29 10.53 41.10 31.46 22.56 11.75 39.77 -31.95%
EPS 1.45 0.69 2.43 1.71 1.21 0.61 2.18 -23.74%
DPS 0.00 0.00 0.98 0.44 0.00 0.00 0.98 -
NAPS 0.1657 0.1571 0.1505 0.1462 0.1461 0.1396 0.133 15.73%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.67 0.52 0.52 0.50 0.46 0.58 0.63 -
P/RPS 0.66 1.08 0.28 0.35 0.44 1.08 0.35 52.45%
P/EPS 10.11 16.46 4.67 6.39 8.32 20.79 6.30 36.95%
EY 9.90 6.08 21.42 15.64 12.02 4.81 15.87 -26.92%
DY 0.00 0.00 8.65 4.00 0.00 0.00 7.14 -
P/NAPS 0.88 0.72 0.75 0.75 0.69 0.91 1.03 -9.93%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 27/05/09 25/02/09 25/11/08 26/08/08 -
Price 0.57 0.68 0.49 0.49 0.50 0.44 0.61 -
P/RPS 0.56 1.41 0.26 0.34 0.48 0.82 0.33 42.13%
P/EPS 8.60 21.52 4.40 6.27 9.04 15.77 6.10 25.65%
EY 11.63 4.65 22.73 15.96 11.06 6.34 16.39 -20.39%
DY 0.00 0.00 9.18 4.08 0.00 0.00 7.38 -
P/NAPS 0.75 0.94 0.71 0.73 0.75 0.69 1.00 -17.40%

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