[FM] QoQ 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- 9.64%
YoY- 26.51%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter 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 74,631 66,456 65,614 58,800 53,790 49,706 28.11%
PBT 5,795 6,550 4,432 5,440 5,383 5,665 4,322 21.57%
Tax -1,084 -1,942 -874 -810 -1,098 -1,220 -853 17.30%
NP 4,711 4,608 3,558 4,630 4,285 4,445 3,469 22.60%
-
NP to SH 4,467 4,675 3,696 4,219 3,848 4,041 2,791 36.78%
-
Tax Rate 18.71% 29.65% 19.72% 14.89% 20.40% 21.54% 19.74% -
Total Cost 67,392 70,023 62,898 60,984 54,515 49,345 46,237 28.52%
-
Net Worth 99,807 94,960 92,399 92,404 87,675 83,984 81,658 14.30%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 3,043 3,039 - - 3,042 2,437 -
Div Payout % - 65.10% 82.24% - - 75.30% 87.34% -
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 94,960 92,399 92,404 87,675 83,984 81,658 14.30%
NOSH 121,716 121,744 121,578 121,585 121,772 121,716 121,877 -0.08%
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% 6.17% 5.35% 7.06% 7.29% 8.26% 6.98% -
ROE 4.48% 4.92% 4.00% 4.57% 4.39% 4.81% 3.42% -
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 61.30 54.66 53.97 48.29 44.19 40.78 28.23%
EPS 3.67 3.84 3.04 3.47 3.16 3.32 2.29 36.90%
DPS 0.00 2.50 2.50 0.00 0.00 2.50 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 13.36 11.90 11.75 10.53 9.63 8.90 28.11%
EPS 0.80 0.84 0.66 0.76 0.69 0.72 0.50 36.75%
DPS 0.00 0.55 0.54 0.00 0.00 0.54 0.44 -
NAPS 0.1787 0.17 0.1655 0.1655 0.157 0.1504 0.1462 14.30%
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 1.09 1.24 1.24 1.08 1.18 1.23 10.55%
P/EPS 23.16 17.45 22.37 19.31 16.46 15.66 21.83 4.01%
EY 4.32 5.73 4.47 5.18 6.08 6.38 4.58 -3.81%
DY 0.00 3.73 3.68 0.00 0.00 4.81 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 1.26 1.17 1.06 1.41 1.11 1.20 9.22%
P/EPS 22.07 20.05 21.05 16.43 21.52 14.76 21.40 2.07%
EY 4.53 4.99 4.75 6.09 4.65 6.78 4.67 -2.00%
DY 0.00 3.25 3.91 0.00 0.00 5.10 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