[FM] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 3.32%
YoY- 10.69%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 330,737 304,396 278,804 222,637 233,630 195,834 168,951 11.83%
PBT 27,502 24,674 22,217 19,914 17,504 14,149 11,752 15.20%
Tax -5,765 -4,225 -4,710 -4,290 -3,410 -2,910 -3,171 10.46%
NP 21,737 20,449 17,507 15,624 14,094 11,239 8,581 16.73%
-
NP to SH 20,720 20,266 17,057 14,015 12,661 10,237 8,135 16.84%
-
Tax Rate 20.96% 17.12% 21.20% 21.54% 19.48% 20.57% 26.98% -
Total Cost 309,000 283,947 261,297 207,013 219,536 184,595 160,370 11.53%
-
Net Worth 133,085 115,495 99,807 87,675 77,924 68,956 61,408 13.74%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 6,485 6,086 6,083 5,480 5,479 3,409 3,406 11.31%
Div Payout % 31.30% 30.03% 35.66% 39.10% 43.28% 33.31% 41.88% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 133,085 115,495 99,807 87,675 77,924 68,956 61,408 13.74%
NOSH 162,300 121,573 121,716 121,772 121,756 85,131 85,289 11.30%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.57% 6.72% 6.28% 7.02% 6.03% 5.74% 5.08% -
ROE 15.57% 17.55% 17.09% 15.99% 16.25% 14.85% 13.25% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 203.78 250.38 229.06 182.83 191.88 230.04 198.09 0.47%
EPS 12.77 16.67 14.01 11.51 10.40 12.02 9.54 4.97%
DPS 4.00 5.00 5.00 4.50 4.50 4.00 4.00 0.00%
NAPS 0.82 0.95 0.82 0.72 0.64 0.81 0.72 2.18%
Adjusted Per Share Value based on latest NOSH - 121,772
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 59.22 54.51 49.93 39.87 41.84 35.07 30.25 11.83%
EPS 3.71 3.63 3.05 2.51 2.27 1.83 1.46 16.79%
DPS 1.16 1.09 1.09 0.98 0.98 0.61 0.61 11.29%
NAPS 0.2383 0.2068 0.1787 0.157 0.1395 0.1235 0.11 13.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.92 0.78 0.85 0.52 0.58 1.10 0.63 -
P/RPS 0.45 0.31 0.37 0.28 0.30 0.48 0.32 5.84%
P/EPS 7.21 4.68 6.07 4.52 5.58 9.15 6.61 1.45%
EY 13.88 21.37 16.49 22.13 17.93 10.93 15.14 -1.43%
DY 4.34 6.41 5.88 8.65 7.76 3.64 6.35 -6.14%
P/NAPS 1.12 0.82 1.04 0.72 0.91 1.36 0.87 4.29%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 30/11/11 25/11/10 30/11/09 25/11/08 29/11/07 23/11/06 -
Price 1.00 1.01 0.81 0.68 0.44 1.05 0.83 -
P/RPS 0.49 0.40 0.35 0.37 0.23 0.46 0.42 2.60%
P/EPS 7.83 6.06 5.78 5.91 4.23 8.73 8.70 -1.73%
EY 12.77 16.50 17.30 16.93 23.63 11.45 11.49 1.77%
DY 4.00 4.95 6.17 6.62 10.23 3.81 4.82 -3.05%
P/NAPS 1.22 1.06 0.99 0.94 0.69 1.30 1.15 0.98%

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