[FM] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -4.78%
YoY- 13.28%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 74,631 66,456 65,614 58,800 53,790 49,706 60,341 15.26%
PBT 6,550 4,432 5,440 5,383 5,665 4,322 4,544 27.69%
Tax -1,942 -874 -810 -1,098 -1,220 -853 -1,119 44.56%
NP 4,608 3,558 4,630 4,285 4,445 3,469 3,425 21.93%
-
NP to SH 4,675 3,696 4,219 3,848 4,041 2,791 3,335 25.33%
-
Tax Rate 29.65% 19.72% 14.89% 20.40% 21.54% 19.74% 24.63% -
Total Cost 70,023 62,898 60,984 54,515 49,345 46,237 56,916 14.86%
-
Net Worth 94,960 92,399 92,404 87,675 83,984 81,658 81,549 10.71%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,043 3,039 - - 3,042 2,437 - -
Div Payout % 65.10% 82.24% - - 75.30% 87.34% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 94,960 92,399 92,404 87,675 83,984 81,658 81,549 10.71%
NOSH 121,744 121,578 121,585 121,772 121,716 121,877 121,715 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.17% 5.35% 7.06% 7.29% 8.26% 6.98% 5.68% -
ROE 4.92% 4.00% 4.57% 4.39% 4.81% 3.42% 4.09% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 61.30 54.66 53.97 48.29 44.19 40.78 49.58 15.24%
EPS 3.84 3.04 3.47 3.16 3.32 2.29 2.74 25.31%
DPS 2.50 2.50 0.00 0.00 2.50 2.00 0.00 -
NAPS 0.78 0.76 0.76 0.72 0.69 0.67 0.67 10.69%
Adjusted Per Share Value based on latest NOSH - 121,772
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.37 11.90 11.75 10.53 9.64 8.90 10.81 15.26%
EPS 0.84 0.66 0.76 0.69 0.72 0.50 0.60 25.22%
DPS 0.55 0.54 0.00 0.00 0.55 0.44 0.00 -
NAPS 0.1701 0.1655 0.1655 0.1571 0.1504 0.1463 0.1461 10.70%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.67 0.68 0.67 0.52 0.52 0.50 0.46 -
P/RPS 1.09 1.24 1.24 1.08 1.18 1.23 0.93 11.19%
P/EPS 17.45 22.37 19.31 16.46 15.66 21.83 16.79 2.61%
EY 5.73 4.47 5.18 6.08 6.38 4.58 5.96 -2.59%
DY 3.73 3.68 0.00 0.00 4.81 4.00 0.00 -
P/NAPS 0.86 0.89 0.88 0.72 0.75 0.75 0.69 15.86%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 30/11/09 28/08/09 27/05/09 25/02/09 -
Price 0.77 0.64 0.57 0.68 0.49 0.49 0.50 -
P/RPS 1.26 1.17 1.06 1.41 1.11 1.20 1.01 15.93%
P/EPS 20.05 21.05 16.43 21.52 14.76 21.40 18.25 6.49%
EY 4.99 4.75 6.09 4.65 6.78 4.67 5.48 -6.06%
DY 3.25 3.91 0.00 0.00 5.10 4.08 0.00 -
P/NAPS 0.99 0.84 0.75 0.94 0.71 0.73 0.75 20.39%

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