[FM] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 13.48%
YoY- 13.28%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 338,588 324,044 288,412 235,200 262,348 215,824 184,804 10.60%
PBT 23,756 25,868 23,180 21,532 19,208 15,264 13,432 9.95%
Tax -3,028 -4,272 -4,336 -4,392 -4,372 -3,248 -3,524 -2.49%
NP 20,728 21,596 18,844 17,140 14,836 12,016 9,908 13.07%
-
NP to SH 19,476 20,084 17,868 15,392 13,588 11,612 9,416 12.86%
-
Tax Rate 12.75% 16.51% 18.71% 20.40% 22.76% 21.28% 26.24% -
Total Cost 317,860 302,448 269,568 218,060 247,512 203,808 174,896 10.45%
-
Net Worth 133,085 115,495 99,807 87,675 77,924 68,956 61,408 13.74%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 133,085 115,495 99,807 87,675 77,924 68,956 61,408 13.74%
NOSH 162,300 121,573 121,716 121,772 121,756 85,131 85,289 11.30%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.12% 6.66% 6.53% 7.29% 5.66% 5.57% 5.36% -
ROE 14.63% 17.39% 17.90% 17.56% 17.44% 16.84% 15.33% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 208.62 266.54 236.95 193.15 215.47 253.52 216.68 -0.62%
EPS 12.00 16.52 14.68 12.64 11.16 13.64 11.04 1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.95 0.82 0.72 0.64 0.81 0.72 2.18%
Adjusted Per Share Value based on latest NOSH - 121,772
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 60.63 58.03 51.65 42.12 46.98 38.65 33.09 10.60%
EPS 3.49 3.60 3.20 2.76 2.43 2.08 1.69 12.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2383 0.2068 0.1787 0.157 0.1395 0.1235 0.11 13.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.92 0.78 0.85 0.52 0.58 1.10 0.63 -
P/RPS 0.44 0.29 0.36 0.27 0.27 0.43 0.29 7.18%
P/EPS 7.67 4.72 5.79 4.11 5.20 8.06 5.71 5.03%
EY 13.04 21.18 17.27 24.31 19.24 12.40 17.52 -4.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.82 1.04 0.72 0.91 1.36 0.87 4.29%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 30/11/11 25/11/10 30/11/09 25/11/08 29/11/07 23/11/06 -
Price 1.00 1.01 0.81 0.68 0.44 1.05 0.83 -
P/RPS 0.48 0.38 0.34 0.35 0.20 0.41 0.38 3.96%
P/EPS 8.33 6.11 5.52 5.38 3.94 7.70 7.52 1.71%
EY 12.00 16.36 18.12 18.59 25.36 12.99 13.30 -1.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.06 0.99 0.94 0.69 1.30 1.15 0.98%

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