[FM] YoY Quarter Result on 31-Dec-2007 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -5.72%
YoY- 27.78%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 73,473 65,614 60,341 53,736 46,479 37,994 37,328 11.94%
PBT 5,596 5,440 4,544 3,763 3,233 2,544 2,594 13.66%
Tax -354 -810 -1,119 -894 -917 -715 -1,913 -24.50%
NP 5,242 4,630 3,425 2,869 2,316 1,829 681 40.49%
-
NP to SH 5,189 4,219 3,335 2,737 2,142 1,864 1,865 18.58%
-
Tax Rate 6.33% 14.89% 24.63% 23.76% 28.36% 28.11% 73.75% -
Total Cost 68,231 60,984 56,916 50,867 44,163 36,165 36,647 10.90%
-
Net Worth 105,972 92,404 81,549 71,770 63,150 56,175 21,172 30.77%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 105,972 92,404 81,549 71,770 63,150 56,175 21,172 30.77%
NOSH 121,807 121,585 121,715 121,644 85,338 85,114 45,048 18.02%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.13% 7.06% 5.68% 5.34% 4.98% 4.81% 1.82% -
ROE 4.90% 4.57% 4.09% 3.81% 3.39% 3.32% 8.81% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 60.32 53.97 49.58 44.17 54.46 44.64 82.86 -5.15%
EPS 4.26 3.47 2.74 2.25 2.51 2.19 4.14 0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.76 0.67 0.59 0.74 0.66 0.47 10.80%
Adjusted Per Share Value based on latest NOSH - 121,644
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 13.16 11.75 10.81 9.63 8.33 6.81 6.69 11.93%
EPS 0.93 0.76 0.60 0.49 0.38 0.33 0.33 18.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1898 0.1655 0.1461 0.1286 0.1131 0.1006 0.0379 30.78%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.81 0.67 0.46 0.77 0.81 0.57 0.00 -
P/RPS 1.34 1.24 0.93 1.74 1.49 1.28 0.00 -
P/EPS 19.01 19.31 16.79 34.22 32.27 26.03 0.00 -
EY 5.26 5.18 5.96 2.92 3.10 3.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.88 0.69 1.31 1.09 0.86 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 25/02/10 25/02/09 26/02/08 27/02/07 27/02/06 25/02/05 -
Price 0.84 0.57 0.50 0.68 0.75 0.58 0.49 -
P/RPS 1.39 1.06 1.01 1.54 1.38 1.30 0.59 15.34%
P/EPS 19.72 16.43 18.25 30.22 29.88 26.48 11.84 8.87%
EY 5.07 6.09 5.48 3.31 3.35 3.78 8.45 -8.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.75 0.75 1.15 1.01 0.88 1.04 -1.15%

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