[FM] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 9.64%
YoY- 26.51%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 92,036 80,726 73,473 65,614 60,341 53,736 46,479 12.04%
PBT 6,547 6,149 5,596 5,440 4,544 3,763 3,233 12.46%
Tax -1,008 -1,485 -354 -810 -1,119 -894 -917 1.58%
NP 5,539 4,664 5,242 4,630 3,425 2,869 2,316 15.62%
-
NP to SH 4,950 4,306 5,189 4,219 3,335 2,737 2,142 14.96%
-
Tax Rate 15.40% 24.15% 6.33% 14.89% 24.63% 23.76% 28.36% -
Total Cost 86,497 76,062 68,231 60,984 56,916 50,867 44,163 11.84%
-
Net Worth 133,081 117,989 105,972 92,404 81,549 71,770 63,150 13.21%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 133,081 117,989 105,972 92,404 81,549 71,770 63,150 13.21%
NOSH 162,295 121,638 121,807 121,585 121,715 121,644 85,338 11.29%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.02% 5.78% 7.13% 7.06% 5.68% 5.34% 4.98% -
ROE 3.72% 3.65% 4.90% 4.57% 4.09% 3.81% 3.39% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 56.71 66.37 60.32 53.97 49.58 44.17 54.46 0.67%
EPS 3.05 3.54 4.26 3.47 2.74 2.25 2.51 3.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.97 0.87 0.76 0.67 0.59 0.74 1.72%
Adjusted Per Share Value based on latest NOSH - 121,585
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.49 14.46 13.16 11.75 10.81 9.63 8.33 12.04%
EPS 0.89 0.77 0.93 0.76 0.60 0.49 0.38 15.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2384 0.2114 0.1898 0.1655 0.1461 0.1286 0.1131 13.22%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.95 1.01 0.81 0.67 0.46 0.77 0.81 -
P/RPS 1.68 1.52 1.34 1.24 0.93 1.74 1.49 2.01%
P/EPS 31.15 28.53 19.01 19.31 16.79 34.22 32.27 -0.58%
EY 3.21 3.50 5.26 5.18 5.96 2.92 3.10 0.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.04 0.93 0.88 0.69 1.31 1.09 1.04%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 20/02/13 22/02/12 23/02/11 25/02/10 25/02/09 26/02/08 27/02/07 -
Price 1.01 0.92 0.84 0.57 0.50 0.68 0.75 -
P/RPS 1.78 1.39 1.39 1.06 1.01 1.54 1.38 4.32%
P/EPS 33.11 25.99 19.72 16.43 18.25 30.22 29.88 1.72%
EY 3.02 3.85 5.07 6.09 5.48 3.31 3.35 -1.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.95 0.97 0.75 0.75 1.15 1.01 3.33%

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