[FM] YoY Quarter Result on 30-Jun-2009 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 44.79%
YoY- 21.72%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 88,727 81,255 74,631 53,790 61,013 51,082 47,673 10.89%
PBT 10,312 8,319 6,550 5,665 4,065 4,158 3,250 21.19%
Tax -2,943 -2,413 -1,942 -1,220 -495 -660 -836 23.31%
NP 7,369 5,906 4,608 4,445 3,570 3,498 2,414 20.42%
-
NP to SH 7,150 5,870 4,675 4,041 3,320 3,002 2,271 21.04%
-
Tax Rate 28.54% 29.01% 29.65% 21.54% 12.18% 15.87% 25.72% -
Total Cost 81,358 75,349 70,023 49,345 57,443 47,584 45,259 10.25%
-
Net Worth 128,083 110,823 94,960 83,984 74,183 65,668 58,688 13.87%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,053 3,044 3,043 3,042 3,040 1,705 1,701 15.55%
Div Payout % 56.69% 51.87% 65.10% 75.30% 91.58% 56.82% 74.91% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 128,083 110,823 94,960 83,984 74,183 65,668 58,688 13.87%
NOSH 162,131 121,784 121,744 121,716 121,611 85,284 85,056 11.33%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.31% 7.27% 6.17% 8.26% 5.85% 6.85% 5.06% -
ROE 5.58% 5.30% 4.92% 4.81% 4.48% 4.57% 3.87% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 54.73 66.72 61.30 44.19 50.17 59.90 56.05 -0.39%
EPS 4.41 4.82 3.84 3.32 2.73 3.52 2.67 8.71%
DPS 2.50 2.50 2.50 2.50 2.50 2.00 2.00 3.78%
NAPS 0.79 0.91 0.78 0.69 0.61 0.77 0.69 2.27%
Adjusted Per Share Value based on latest NOSH - 121,716
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 15.89 14.55 13.36 9.63 10.93 9.15 8.54 10.89%
EPS 1.28 1.05 0.84 0.72 0.59 0.54 0.41 20.87%
DPS 0.73 0.55 0.55 0.54 0.54 0.31 0.30 15.95%
NAPS 0.2294 0.1985 0.17 0.1504 0.1328 0.1176 0.1051 13.87%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.93 0.92 0.67 0.52 0.63 1.17 0.63 -
P/RPS 1.70 1.38 1.09 1.18 1.26 1.95 1.12 7.19%
P/EPS 21.09 19.09 17.45 15.66 23.08 33.24 23.60 -1.85%
EY 4.74 5.24 5.73 6.38 4.33 3.01 4.24 1.87%
DY 2.69 2.72 3.73 4.81 3.97 1.71 3.17 -2.69%
P/NAPS 1.18 1.01 0.86 0.75 1.03 1.52 0.91 4.42%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 25/08/10 28/08/09 26/08/08 29/08/07 29/08/06 -
Price 0.91 0.86 0.77 0.49 0.61 0.88 0.58 -
P/RPS 1.66 1.29 1.26 1.11 1.22 1.47 1.03 8.27%
P/EPS 20.63 17.84 20.05 14.76 22.34 25.00 21.72 -0.85%
EY 4.85 5.60 4.99 6.78 4.48 4.00 4.60 0.88%
DY 2.75 2.91 3.25 5.10 4.10 2.27 3.45 -3.70%
P/NAPS 1.15 0.95 0.99 0.71 1.00 1.14 0.84 5.36%

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