[FM] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 30.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 113,159 76,076 38,082 141,270 105,079 71,258 33,930 123.38%
PBT 7,801 5,202 2,661 8,819 7,060 5,123 2,548 110.99%
Tax -2,182 -1,444 -702 -5,214 -4,984 -4,442 -695 114.56%
NP 5,619 3,758 1,959 3,605 2,076 681 1,853 109.64%
-
NP to SH 5,469 3,823 1,959 6,625 5,096 3,701 1,853 105.89%
-
Tax Rate 27.97% 27.76% 26.38% 59.12% 70.59% 86.71% 27.28% -
Total Cost 107,540 72,318 36,123 137,665 103,003 70,577 32,077 124.16%
-
Net Worth 61,334 56,195 55,363 50,346 45,733 21,008 51,235 12.75%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 1,703 - 1,703 1,598 1,451 - - -
Div Payout % 31.15% - 86.96% 24.13% 28.49% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 61,334 56,195 55,363 50,346 45,733 21,008 51,235 12.75%
NOSH 85,186 85,144 85,173 79,915 72,592 44,698 85,391 -0.16%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.97% 4.94% 5.14% 2.55% 1.98% 0.96% 5.46% -
ROE 8.92% 6.80% 3.54% 13.16% 11.14% 17.62% 3.62% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 132.84 89.35 44.71 176.77 144.75 159.42 39.73 123.76%
EPS 6.42 4.49 2.30 8.29 7.02 8.28 2.17 106.22%
DPS 2.00 0.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.72 0.66 0.65 0.63 0.63 0.47 0.60 12.93%
Adjusted Per Share Value based on latest NOSH - 85,363
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 20.27 13.63 6.82 25.31 18.82 12.76 6.08 123.33%
EPS 0.98 0.68 0.35 1.19 0.91 0.66 0.33 106.74%
DPS 0.31 0.00 0.31 0.29 0.26 0.00 0.00 -
NAPS 0.1099 0.1007 0.0992 0.0902 0.0819 0.0376 0.0918 12.75%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - - -
Price 0.59 0.57 0.55 0.54 0.46 0.00 0.00 -
P/RPS 0.44 0.64 1.23 0.31 0.32 0.00 0.00 -
P/EPS 9.19 12.69 23.91 6.51 6.55 0.00 0.00 -
EY 10.88 7.88 4.18 15.35 15.26 0.00 0.00 -
DY 3.39 0.00 3.64 3.70 4.35 0.00 0.00 -
P/NAPS 0.82 0.86 0.85 0.86 0.73 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 18/05/06 27/02/06 23/11/05 29/08/05 19/05/05 25/02/05 28/01/05 -
Price 0.60 0.58 0.54 0.55 0.50 0.49 0.00 -
P/RPS 0.45 0.65 1.21 0.31 0.35 0.31 0.00 -
P/EPS 9.35 12.92 23.48 6.63 7.12 5.92 0.00 -
EY 10.70 7.74 4.26 15.07 14.04 16.90 0.00 -
DY 3.33 0.00 3.70 3.64 4.00 0.00 0.00 -
P/NAPS 0.83 0.88 0.83 0.87 0.79 1.04 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