[FM] YoY TTM Result on 31-Mar-2007 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 6.47%
YoY- 28.01%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 244,660 236,647 212,068 184,670 149,350 46,806 39.17%
PBT 20,920 17,733 16,611 12,783 9,566 2,840 49.05%
Tax -4,002 -3,560 -3,294 -3,155 -2,569 -763 39.27%
NP 16,918 14,173 13,317 9,628 6,997 2,077 52.08%
-
NP to SH 15,804 12,843 11,849 8,957 6,997 2,077 50.02%
-
Tax Rate 19.13% 20.08% 19.83% 24.68% 26.86% 26.87% -
Total Cost 227,742 222,474 198,751 175,042 142,353 44,729 38.45%
-
Net Worth 92,399 81,658 73,163 63,910 61,405 45,773 15.07%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 6,082 5,477 4,144 3,405 3,409 1,453 33.13%
Div Payout % 38.49% 42.65% 34.98% 38.02% 48.72% 69.96% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 92,399 81,658 73,163 63,910 61,405 45,773 15.07%
NOSH 121,578 121,877 121,939 85,214 85,284 72,656 10.83%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 6.91% 5.99% 6.28% 5.21% 4.68% 4.44% -
ROE 17.10% 15.73% 16.20% 14.01% 11.39% 4.54% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 201.24 194.17 173.91 216.71 175.12 64.42 25.56%
EPS 13.00 10.54 9.72 10.51 8.20 2.86 35.34%
DPS 5.00 4.50 3.40 4.00 4.00 2.00 20.10%
NAPS 0.76 0.67 0.60 0.75 0.72 0.63 3.82%
Adjusted Per Share Value based on latest NOSH - 85,214
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 43.81 42.38 37.97 33.07 26.74 8.38 39.18%
EPS 2.83 2.30 2.12 1.60 1.25 0.37 50.18%
DPS 1.09 0.98 0.74 0.61 0.61 0.26 33.17%
NAPS 0.1655 0.1462 0.131 0.1144 0.11 0.082 15.07%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.68 0.50 0.68 0.75 0.59 0.46 -
P/RPS 0.34 0.26 0.39 0.35 0.34 0.71 -13.68%
P/EPS 5.23 4.74 7.00 7.14 7.19 16.09 -20.11%
EY 19.12 21.08 14.29 14.01 13.91 6.21 25.20%
DY 7.35 9.00 5.00 5.33 6.78 4.35 11.05%
P/NAPS 0.89 0.75 1.13 1.00 0.82 0.73 4.04%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/10 27/05/09 29/05/08 24/05/07 18/05/06 - -
Price 0.64 0.49 0.63 0.78 0.60 0.00 -
P/RPS 0.32 0.25 0.36 0.36 0.34 0.00 -
P/EPS 4.92 4.65 6.48 7.42 7.31 0.00 -
EY 20.31 21.51 15.42 13.48 13.67 0.00 -
DY 7.81 9.18 5.39 5.13 6.67 0.00 -
P/NAPS 0.84 0.73 1.05 1.04 0.83 0.00 -

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