[FM] YoY Annualized 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- 4.57%
YoY- 32.32%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 285,644 254,493 234,178 214,648 182,662 150,878 140,105 12.59%
PBT 20,910 20,340 18,224 16,604 12,710 10,401 9,413 14.22%
Tax -2,437 -3,709 -4,086 -3,512 -3,092 -2,909 -6,645 -15.38%
NP 18,473 16,630 14,137 13,092 9,618 7,492 2,768 37.19%
-
NP to SH 18,456 15,684 12,697 11,796 8,914 7,292 6,794 18.11%
-
Tax Rate 11.65% 18.24% 22.42% 21.15% 24.33% 27.97% 70.59% -
Total Cost 267,170 237,862 220,041 201,556 173,044 143,386 137,337 11.72%
-
Net Worth 107,132 92,545 81,590 73,015 63,878 61,334 45,733 15.23%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 4,058 4,059 3,247 3,245 2,271 2,271 1,935 13.13%
Div Payout % 21.99% 25.88% 25.58% 27.51% 25.48% 31.15% 28.49% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 107,132 92,545 81,590 73,015 63,878 61,334 45,733 15.23%
NOSH 121,741 121,770 121,777 121,691 85,171 85,186 72,592 8.99%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 6.47% 6.53% 6.04% 6.10% 5.27% 4.97% 1.98% -
ROE 17.23% 16.95% 15.56% 16.16% 13.96% 11.89% 14.86% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 234.63 208.99 192.30 176.39 214.46 177.11 193.00 3.30%
EPS 15.16 12.88 10.43 9.69 10.47 8.56 9.36 8.36%
DPS 3.33 3.33 2.67 2.67 2.67 2.67 2.67 3.74%
NAPS 0.88 0.76 0.67 0.60 0.75 0.72 0.63 5.72%
Adjusted Per Share Value based on latest NOSH - 121,939
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 51.17 45.59 41.95 38.45 32.72 27.03 25.10 12.59%
EPS 3.31 2.81 2.27 2.11 1.60 1.31 1.22 18.08%
DPS 0.73 0.73 0.58 0.58 0.41 0.41 0.35 13.02%
NAPS 0.1919 0.1658 0.1462 0.1308 0.1144 0.1099 0.0819 15.24%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.88 0.68 0.50 0.68 0.75 0.59 0.46 -
P/RPS 0.38 0.33 0.26 0.39 0.35 0.33 0.24 7.95%
P/EPS 5.80 5.28 4.80 7.02 7.17 6.89 4.91 2.81%
EY 17.23 18.94 20.85 14.25 13.96 14.51 20.35 -2.73%
DY 3.79 4.90 5.33 3.92 3.56 4.52 5.80 -6.84%
P/NAPS 1.00 0.89 0.75 1.13 1.00 0.82 0.73 5.38%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 26/05/10 27/05/09 29/05/08 24/05/07 18/05/06 19/05/05 -
Price 0.92 0.64 0.49 0.63 0.78 0.60 0.50 -
P/RPS 0.39 0.31 0.25 0.36 0.36 0.34 0.26 6.98%
P/EPS 6.07 4.97 4.70 6.50 7.45 7.01 5.34 2.15%
EY 16.48 20.13 21.28 15.39 13.42 14.27 18.72 -2.10%
DY 3.62 5.21 5.44 4.23 3.42 4.44 5.33 -6.24%
P/NAPS 1.05 0.84 0.73 1.05 1.04 0.83 0.79 4.85%

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