[FM] YoY Quarter Result on 31-Mar-2009 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -16.31%
YoY- -12.97%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 76,637 68,657 66,456 49,706 53,294 44,317 37,083 12.84%
PBT 5,102 4,292 4,432 4,322 4,874 2,942 2,600 11.87%
Tax -580 -390 -874 -853 -928 -521 -739 -3.95%
NP 4,522 3,902 3,558 3,469 3,946 2,421 1,861 15.93%
-
NP to SH 4,395 4,186 3,696 2,791 3,207 2,190 1,646 17.76%
-
Tax Rate 11.37% 9.09% 19.72% 19.74% 19.04% 17.71% 28.42% -
Total Cost 72,115 64,755 62,898 46,237 49,348 41,896 35,222 12.67%
-
Net Worth 121,632 107,083 92,399 81,658 73,163 63,910 61,405 12.05%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 2,432 3,042 3,039 2,437 2,438 1,704 1,705 6.09%
Div Payout % 55.35% 72.67% 82.24% 87.34% 76.05% 77.82% 103.63% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 121,632 107,083 92,399 81,658 73,163 63,910 61,405 12.05%
NOSH 162,177 121,686 121,578 121,877 121,939 85,214 85,284 11.29%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.90% 5.68% 5.35% 6.98% 7.40% 5.46% 5.02% -
ROE 3.61% 3.91% 4.00% 3.42% 4.38% 3.43% 2.68% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 47.26 56.42 54.66 40.78 43.71 52.01 43.48 1.39%
EPS 2.71 3.44 3.04 2.29 2.63 2.57 1.93 5.81%
DPS 1.50 2.50 2.50 2.00 2.00 2.00 2.00 -4.67%
NAPS 0.75 0.88 0.76 0.67 0.60 0.75 0.72 0.68%
Adjusted Per Share Value based on latest NOSH - 121,877
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 13.73 12.30 11.90 8.90 9.55 7.94 6.64 12.85%
EPS 0.79 0.75 0.66 0.50 0.57 0.39 0.29 18.16%
DPS 0.44 0.54 0.54 0.44 0.44 0.31 0.31 6.00%
NAPS 0.2179 0.1918 0.1655 0.1463 0.1311 0.1145 0.11 12.05%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.91 0.88 0.68 0.50 0.68 0.75 0.59 -
P/RPS 1.93 1.56 1.24 1.23 1.56 1.44 1.36 6.00%
P/EPS 33.58 25.58 22.37 21.83 25.86 29.18 30.57 1.57%
EY 2.98 3.91 4.47 4.58 3.87 3.43 3.27 -1.53%
DY 1.65 2.84 3.68 4.00 2.94 2.67 3.39 -11.29%
P/NAPS 1.21 1.00 0.89 0.75 1.13 1.00 0.82 6.69%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 25/05/11 26/05/10 27/05/09 29/05/08 24/05/07 18/05/06 -
Price 0.90 0.92 0.64 0.49 0.63 0.78 0.60 -
P/RPS 1.90 1.63 1.17 1.20 1.44 1.50 1.38 5.46%
P/EPS 33.21 26.74 21.05 21.40 23.95 30.35 31.09 1.10%
EY 3.01 3.74 4.75 4.67 4.17 3.29 3.22 -1.11%
DY 1.67 2.72 3.91 4.08 3.17 2.56 3.33 -10.85%
P/NAPS 1.20 1.05 0.84 0.73 1.05 1.04 0.83 6.33%

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