[FM] QoQ 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- 44.79%
YoY- 21.72%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 66,456 65,614 58,800 53,790 49,706 60,341 65,587 0.88%
PBT 4,432 5,440 5,383 5,665 4,322 4,544 4,802 -5.20%
Tax -874 -810 -1,098 -1,220 -853 -1,119 -1,093 -13.86%
NP 3,558 4,630 4,285 4,445 3,469 3,425 3,709 -2.73%
-
NP to SH 3,696 4,219 3,848 4,041 2,791 3,335 3,397 5.79%
-
Tax Rate 19.72% 14.89% 20.40% 21.54% 19.74% 24.63% 22.76% -
Total Cost 62,898 60,984 54,515 49,345 46,237 56,916 61,878 1.09%
-
Net Worth 92,399 92,404 87,675 83,984 81,658 81,549 77,924 12.04%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,039 - - 3,042 2,437 - - -
Div Payout % 82.24% - - 75.30% 87.34% - - -
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 92,399 92,404 87,675 83,984 81,658 81,549 77,924 12.04%
NOSH 121,578 121,585 121,772 121,716 121,877 121,715 121,756 -0.09%
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 5.35% 7.06% 7.29% 8.26% 6.98% 5.68% 5.66% -
ROE 4.00% 4.57% 4.39% 4.81% 3.42% 4.09% 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 54.66 53.97 48.29 44.19 40.78 49.58 53.87 0.97%
EPS 3.04 3.47 3.16 3.32 2.29 2.74 2.79 5.89%
DPS 2.50 0.00 0.00 2.50 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 11.90 11.75 10.53 9.64 8.90 10.81 11.75 0.85%
EPS 0.66 0.76 0.69 0.72 0.50 0.60 0.61 5.39%
DPS 0.54 0.00 0.00 0.55 0.44 0.00 0.00 -
NAPS 0.1655 0.1655 0.1571 0.1504 0.1463 0.1461 0.1396 12.02%
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 1.24 1.24 1.08 1.18 1.23 0.93 1.08 9.65%
P/EPS 22.37 19.31 16.46 15.66 21.83 16.79 20.79 5.00%
EY 4.47 5.18 6.08 6.38 4.58 5.96 4.81 -4.77%
DY 3.68 0.00 0.00 4.81 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 1.17 1.06 1.41 1.11 1.20 1.01 0.82 26.76%
P/EPS 21.05 16.43 21.52 14.76 21.40 18.25 15.77 21.25%
EY 4.75 6.09 4.65 6.78 4.67 5.48 6.34 -17.52%
DY 3.91 0.00 0.00 5.10 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