[FM] YoY Cumulative 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- -72.08%
YoY- 17.02%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 81,011 72,103 58,800 65,587 53,956 46,201 38,082 13.39%
PBT 6,467 5,795 5,383 4,802 3,816 3,358 2,661 15.94%
Tax -1,068 -1,084 -1,098 -1,093 -812 -881 -702 7.24%
NP 5,399 4,711 4,285 3,709 3,004 2,477 1,959 18.39%
-
NP to SH 5,021 4,467 3,848 3,397 2,903 2,354 1,959 16.97%
-
Tax Rate 16.51% 18.71% 20.40% 22.76% 21.28% 26.24% 26.38% -
Total Cost 75,612 67,392 54,515 61,878 50,952 43,724 36,123 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 - - - - - - 1,703 -
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 4.35% 4.48% 4.39% 4.36% 4.21% 3.83% 3.54% -
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 66.64 59.24 48.29 53.87 63.38 54.17 44.71 6.87%
EPS 4.13 3.67 3.16 2.79 3.41 2.76 2.30 10.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
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 14.51 12.91 10.53 11.74 9.66 8.27 6.82 13.40%
EPS 0.90 0.80 0.69 0.61 0.52 0.42 0.35 17.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.31 -
NAPS 0.2068 0.1787 0.157 0.1395 0.1235 0.11 0.0991 13.03%
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 1.17 1.43 1.08 1.08 1.74 1.16 1.23 -0.82%
P/EPS 18.89 23.16 16.46 20.79 32.26 22.83 23.91 -3.84%
EY 5.29 4.32 6.08 4.81 3.10 4.38 4.18 4.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.64 -
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 1.52 1.37 1.41 0.82 1.66 1.53 1.21 3.87%
P/EPS 24.46 22.07 21.52 15.77 30.79 30.07 23.48 0.68%
EY 4.09 4.53 4.65 6.34 3.25 3.33 4.26 -0.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.70 -
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