[FM] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 48.71%
YoY- 22.25%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 190,870 175,634 160,986 136,997 113,159 105,079 0 -
PBT 15,255 13,668 12,453 9,533 7,801 7,060 0 -
Tax -2,782 -3,065 -2,634 -2,319 -2,182 -4,984 0 -
NP 12,473 10,603 9,819 7,214 5,619 2,076 0 -
-
NP to SH 11,763 9,523 8,847 6,686 5,469 5,096 0 -
-
Tax Rate 18.24% 22.42% 21.15% 24.33% 27.97% 70.59% - -
Total Cost 178,397 165,031 151,167 129,783 107,540 103,003 0 -
-
Net Worth 92,545 81,590 73,015 63,878 61,334 45,733 0 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 3,044 2,435 2,433 1,703 1,703 1,451 - -
Div Payout % 25.88% 25.58% 27.51% 25.48% 31.15% 28.49% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 92,545 81,590 73,015 63,878 61,334 45,733 0 -
NOSH 121,770 121,777 121,691 85,171 85,186 72,592 0 -
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.53% 6.04% 6.10% 5.27% 4.97% 1.98% 0.00% -
ROE 12.71% 11.67% 12.12% 10.47% 8.92% 11.14% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 156.75 144.23 132.29 160.85 132.84 144.75 0.00 -
EPS 9.66 7.82 7.27 7.85 6.42 7.02 0.00 -
DPS 2.50 2.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 0.76 0.67 0.60 0.75 0.72 0.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 85,214
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 34.19 31.46 28.84 24.54 20.27 18.82 0.00 -
EPS 2.11 1.71 1.58 1.20 0.98 0.91 0.00 -
DPS 0.55 0.44 0.44 0.31 0.31 0.26 0.00 -
NAPS 0.1658 0.1462 0.1308 0.1144 0.1099 0.0819 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 0.68 0.50 0.68 0.75 0.59 0.46 0.00 -
P/RPS 0.43 0.35 0.51 0.47 0.44 0.32 0.00 -
P/EPS 7.04 6.39 9.35 9.55 9.19 6.55 0.00 -
EY 14.21 15.64 10.69 10.47 10.88 15.26 0.00 -
DY 3.68 4.00 2.94 2.67 3.39 4.35 0.00 -
P/NAPS 0.89 0.75 1.13 1.00 0.82 0.73 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 29/05/08 24/05/07 18/05/06 19/05/05 - -
Price 0.64 0.49 0.63 0.78 0.60 0.50 0.00 -
P/RPS 0.41 0.34 0.48 0.48 0.45 0.35 0.00 -
P/EPS 6.63 6.27 8.67 9.94 9.35 7.12 0.00 -
EY 15.09 15.96 11.54 10.06 10.70 14.04 0.00 -
DY 3.91 4.08 3.17 2.56 3.33 4.00 0.00 -
P/NAPS 0.84 0.73 1.05 1.04 0.83 0.79 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