[FM] YoY TTM 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- 5.61%
YoY- 11.48%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 327,101 295,488 265,501 229,424 221,999 188,079 160,832 12.54%
PBT 28,030 24,002 21,805 19,333 16,518 13,691 11,062 16.74%
Tax -6,076 -4,241 -4,724 -4,285 -3,129 -2,979 -3,179 11.38%
NP 21,954 19,761 17,081 15,048 13,389 10,712 7,883 18.59%
-
NP to SH 20,872 19,712 16,438 13,564 12,167 9,688 7,740 17.96%
-
Tax Rate 21.68% 17.67% 21.66% 22.16% 18.94% 21.76% 28.74% -
Total Cost 305,147 275,727 248,420 214,376 208,610 177,367 152,949 12.18%
-
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 6,485 6,086 6,083 5,480 5,479 3,409 5,110 4.04%
Div Payout % 31.07% 30.88% 37.01% 40.40% 45.03% 35.20% 66.02% -
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 6.71% 6.69% 6.43% 6.56% 6.03% 5.70% 4.90% -
ROE 16.30% 17.79% 17.31% 16.15% 16.40% 14.75% 13.19% -
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 201.75 242.63 218.08 188.49 182.55 220.53 189.09 1.08%
EPS 12.87 16.19 13.50 11.14 10.00 11.36 9.10 5.94%
DPS 4.00 5.00 5.00 4.50 4.51 4.00 6.00 -6.52%
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 58.60 52.93 47.56 41.10 39.77 33.69 28.81 12.55%
EPS 3.74 3.53 2.94 2.43 2.18 1.74 1.39 17.91%
DPS 1.16 1.09 1.09 0.98 0.98 0.61 0.92 3.93%
NAPS 0.2294 0.1985 0.1701 0.1504 0.1329 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 0.46 0.38 0.31 0.28 0.35 0.53 0.33 5.68%
P/EPS 7.22 5.68 4.96 4.67 6.30 10.30 6.92 0.70%
EY 13.84 17.59 20.15 21.43 15.88 9.71 14.44 -0.70%
DY 4.30 5.43 7.46 8.65 7.15 3.42 9.52 -12.39%
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 0.45 0.35 0.35 0.26 0.33 0.40 0.31 6.40%
P/EPS 7.07 5.31 5.70 4.40 6.10 7.75 6.37 1.75%
EY 14.15 18.82 17.54 22.74 16.40 12.91 15.69 -1.70%
DY 4.40 5.81 6.49 9.18 7.39 4.55 10.34 -13.26%
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