[FM] QoQ TTM 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- 6.31%
YoY- 12.37%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 278,804 265,501 244,660 227,910 222,637 229,424 236,647 11.53%
PBT 22,217 21,805 20,920 20,810 19,914 19,333 17,733 16.20%
Tax -4,710 -4,724 -4,002 -3,981 -4,290 -4,285 -3,560 20.49%
NP 17,507 17,081 16,918 16,829 15,624 15,048 14,173 15.10%
-
NP to SH 17,057 16,438 15,804 14,899 14,015 13,564 12,843 20.80%
-
Tax Rate 21.20% 21.66% 19.13% 19.13% 21.54% 22.16% 20.08% -
Total Cost 261,297 248,420 227,742 211,081 207,013 214,376 222,474 11.30%
-
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 6,083 6,083 6,082 5,480 5,480 5,480 5,477 7.23%
Div Payout % 35.66% 37.01% 38.49% 36.78% 39.10% 40.40% 42.65% -
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 6.28% 6.43% 6.91% 7.38% 7.02% 6.56% 5.99% -
ROE 17.09% 17.31% 17.10% 16.12% 15.99% 16.15% 15.73% -
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 229.06 218.08 201.24 187.45 182.83 188.49 194.17 11.63%
EPS 14.01 13.50 13.00 12.25 11.51 11.14 10.54 20.87%
DPS 5.00 5.00 5.00 4.50 4.50 4.50 4.50 7.26%
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 49.93 47.54 43.81 40.81 39.87 41.08 42.38 11.53%
EPS 3.05 2.94 2.83 2.67 2.51 2.43 2.30 20.68%
DPS 1.09 1.09 1.09 0.98 0.98 0.98 0.98 7.34%
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 0.37 0.31 0.34 0.36 0.28 0.28 0.26 26.49%
P/EPS 6.07 4.96 5.23 5.47 4.52 4.67 4.74 17.90%
EY 16.49 20.15 19.12 18.29 22.13 21.43 21.08 -15.08%
DY 5.88 7.46 7.35 6.72 8.65 8.65 9.00 -24.68%
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 0.35 0.35 0.32 0.30 0.37 0.26 0.25 25.12%
P/EPS 5.78 5.70 4.92 4.65 5.91 4.40 4.65 15.59%
EY 17.30 17.54 20.31 21.50 16.93 22.74 21.51 -13.50%
DY 6.17 6.49 7.81 7.89 6.62 9.18 9.18 -23.25%
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