[FM] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 19.86%
YoY- 23.32%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 288,412 235,200 262,348 215,824 184,804 152,328 135,720 13.38%
PBT 23,180 21,532 19,208 15,264 13,432 10,644 10,192 14.66%
Tax -4,336 -4,392 -4,372 -3,248 -3,524 -2,808 -2,780 7.68%
NP 18,844 17,140 14,836 12,016 9,908 7,836 7,412 16.81%
-
NP to SH 17,868 15,392 13,588 11,612 9,416 7,836 7,412 15.78%
-
Tax Rate 18.71% 20.40% 22.76% 21.28% 26.24% 26.38% 27.28% -
Total Cost 269,568 218,060 247,512 203,808 174,896 144,492 128,308 13.16%
-
Net Worth 99,807 87,675 77,924 68,956 61,408 55,363 51,235 11.74%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - 6,813 - -
Div Payout % - - - - - 86.96% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 99,807 87,675 77,924 68,956 61,408 55,363 51,235 11.74%
NOSH 121,716 121,772 121,756 85,131 85,289 85,173 85,391 6.08%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.53% 7.29% 5.66% 5.57% 5.36% 5.14% 5.46% -
ROE 17.90% 17.56% 17.44% 16.84% 15.33% 14.15% 14.47% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 236.95 193.15 215.47 253.52 216.68 178.84 158.94 6.87%
EPS 14.68 12.64 11.16 13.64 11.04 9.20 8.68 9.14%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 0.82 0.72 0.64 0.81 0.72 0.65 0.60 5.34%
Adjusted Per Share Value based on latest NOSH - 85,131
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 51.67 42.13 47.00 38.66 33.11 27.29 24.31 13.38%
EPS 3.20 2.76 2.43 2.08 1.69 1.40 1.33 15.74%
DPS 0.00 0.00 0.00 0.00 0.00 1.22 0.00 -
NAPS 0.1788 0.1571 0.1396 0.1235 0.11 0.0992 0.0918 11.74%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.85 0.52 0.58 1.10 0.63 0.55 0.00 -
P/RPS 0.36 0.27 0.27 0.43 0.29 0.31 0.00 -
P/EPS 5.79 4.11 5.20 8.06 5.71 5.98 0.00 -
EY 17.27 24.31 19.24 12.40 17.52 16.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 14.55 0.00 -
P/NAPS 1.04 0.72 0.91 1.36 0.87 0.85 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 30/11/09 25/11/08 29/11/07 23/11/06 23/11/05 28/01/05 -
Price 0.81 0.68 0.44 1.05 0.83 0.54 0.00 -
P/RPS 0.34 0.35 0.20 0.41 0.38 0.30 0.00 -
P/EPS 5.52 5.38 3.94 7.70 7.52 5.87 0.00 -
EY 18.12 18.59 25.36 12.99 13.30 17.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 14.81 0.00 -
P/NAPS 0.99 0.94 0.69 1.30 1.15 0.83 0.00 -

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