[FM] QoQ Quarter Result on 31-Mar-2008 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 17.17%
YoY- 46.44%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 60,341 65,587 61,013 53,294 53,736 53,956 51,082 11.68%
PBT 4,544 4,802 4,065 4,874 3,763 3,816 4,158 6.06%
Tax -1,119 -1,093 -495 -928 -894 -812 -660 41.95%
NP 3,425 3,709 3,570 3,946 2,869 3,004 3,498 -1.38%
-
NP to SH 3,335 3,397 3,320 3,207 2,737 2,903 3,002 7.23%
-
Tax Rate 24.63% 22.76% 12.18% 19.04% 23.76% 21.28% 15.87% -
Total Cost 56,916 61,878 57,443 49,348 50,867 50,952 47,584 12.61%
-
Net Worth 81,549 77,924 74,183 73,163 71,770 68,956 65,668 15.45%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 3,040 2,438 - - 1,705 -
Div Payout % - - 91.58% 76.05% - - 56.82% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 81,549 77,924 74,183 73,163 71,770 68,956 65,668 15.45%
NOSH 121,715 121,756 121,611 121,939 121,644 85,131 85,284 26.62%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.68% 5.66% 5.85% 7.40% 5.34% 5.57% 6.85% -
ROE 4.09% 4.36% 4.48% 4.38% 3.81% 4.21% 4.57% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 49.58 53.87 50.17 43.71 44.17 63.38 59.90 -11.79%
EPS 2.74 2.79 2.73 2.63 2.25 3.41 3.52 -15.31%
DPS 0.00 0.00 2.50 2.00 0.00 0.00 2.00 -
NAPS 0.67 0.64 0.61 0.60 0.59 0.81 0.77 -8.81%
Adjusted Per Share Value based on latest NOSH - 121,939
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.81 11.74 10.93 9.54 9.62 9.66 9.15 11.69%
EPS 0.60 0.61 0.59 0.57 0.49 0.52 0.54 7.24%
DPS 0.00 0.00 0.54 0.44 0.00 0.00 0.31 -
NAPS 0.146 0.1395 0.1328 0.131 0.1285 0.1235 0.1176 15.43%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.46 0.58 0.63 0.68 0.77 1.10 1.17 -
P/RPS 0.93 1.08 1.26 1.56 1.74 1.74 1.95 -38.82%
P/EPS 16.79 20.79 23.08 25.86 34.22 32.26 33.24 -36.44%
EY 5.96 4.81 4.33 3.87 2.92 3.10 3.01 57.35%
DY 0.00 0.00 3.97 2.94 0.00 0.00 1.71 -
P/NAPS 0.69 0.91 1.03 1.13 1.31 1.36 1.52 -40.79%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 25/11/08 26/08/08 29/05/08 26/02/08 29/11/07 29/08/07 -
Price 0.50 0.44 0.61 0.63 0.68 1.05 0.88 -
P/RPS 1.01 0.82 1.22 1.44 1.54 1.66 1.47 -22.04%
P/EPS 18.25 15.77 22.34 23.95 30.22 30.79 25.00 -18.84%
EY 5.48 6.34 4.48 4.17 3.31 3.25 4.00 23.23%
DY 0.00 0.00 4.10 3.17 0.00 0.00 2.27 -
P/NAPS 0.75 0.69 1.00 1.05 1.15 1.30 1.14 -24.26%

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