[FM] YoY Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 11.68%
YoY- 17.02%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 324,044 288,412 235,200 262,348 215,824 184,804 152,328 13.39%
PBT 25,868 23,180 21,532 19,208 15,264 13,432 10,644 15.94%
Tax -4,272 -4,336 -4,392 -4,372 -3,248 -3,524 -2,808 7.24%
NP 21,596 18,844 17,140 14,836 12,016 9,908 7,836 18.39%
-
NP to SH 20,084 17,868 15,392 13,588 11,612 9,416 7,836 16.97%
-
Tax Rate 16.51% 18.71% 20.40% 22.76% 21.28% 26.24% 26.38% -
Total Cost 302,448 269,568 218,060 247,512 203,808 174,896 144,492 13.09%
-
Net Worth 115,495 99,807 87,675 77,924 68,956 61,408 55,363 13.03%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - 6,813 -
Div Payout % - - - - - - 86.96% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 115,495 99,807 87,675 77,924 68,956 61,408 55,363 13.03%
NOSH 121,573 121,716 121,772 121,756 85,131 85,289 85,173 6.10%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.66% 6.53% 7.29% 5.66% 5.57% 5.36% 5.14% -
ROE 17.39% 17.90% 17.56% 17.44% 16.84% 15.33% 14.15% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 266.54 236.95 193.15 215.47 253.52 216.68 178.84 6.87%
EPS 16.52 14.68 12.64 11.16 13.64 11.04 9.20 10.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 0.95 0.82 0.72 0.64 0.81 0.72 0.65 6.52%
Adjusted Per Share Value based on latest NOSH - 121,756
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 58.05 51.67 42.13 47.00 38.66 33.11 27.29 13.39%
EPS 3.60 3.20 2.76 2.43 2.08 1.69 1.40 17.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.22 -
NAPS 0.2069 0.1788 0.1571 0.1396 0.1235 0.11 0.0992 13.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.78 0.85 0.52 0.58 1.10 0.63 0.55 -
P/RPS 0.29 0.36 0.27 0.27 0.43 0.29 0.31 -1.10%
P/EPS 4.72 5.79 4.11 5.20 8.06 5.71 5.98 -3.86%
EY 21.18 17.27 24.31 19.24 12.40 17.52 16.73 4.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.55 -
P/NAPS 0.82 1.04 0.72 0.91 1.36 0.87 0.85 -0.59%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 25/11/10 30/11/09 25/11/08 29/11/07 23/11/06 23/11/05 -
Price 1.01 0.81 0.68 0.44 1.05 0.83 0.54 -
P/RPS 0.38 0.34 0.35 0.20 0.41 0.38 0.30 4.01%
P/EPS 6.11 5.52 5.38 3.94 7.70 7.52 5.87 0.66%
EY 16.36 18.12 18.59 25.36 12.99 13.30 17.04 -0.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.81 -
P/NAPS 1.06 0.99 0.94 0.69 1.30 1.15 0.83 4.15%

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