[FM] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -70.04%
YoY- 23.32%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 221,999 160,986 107,692 53,956 188,079 136,997 92,680 79.11%
PBT 16,518 12,453 7,579 3,816 13,691 9,533 6,591 84.60%
Tax -3,129 -2,634 -1,706 -812 -2,979 -2,319 -1,798 44.72%
NP 13,389 9,819 5,873 3,004 10,712 7,214 4,793 98.47%
-
NP to SH 12,167 8,847 5,640 2,903 9,688 6,686 4,496 94.31%
-
Tax Rate 18.94% 21.15% 22.51% 21.28% 21.76% 24.33% 27.28% -
Total Cost 208,610 151,167 101,819 50,952 177,367 129,783 87,887 78.03%
-
Net Worth 74,218 73,015 71,870 68,956 65,609 63,878 63,012 11.54%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 5,475 2,433 - - 3,408 1,703 - -
Div Payout % 45.00% 27.51% - - 35.18% 25.48% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 74,218 73,015 71,870 68,956 65,609 63,878 63,012 11.54%
NOSH 121,670 121,691 121,814 85,131 85,206 85,171 85,151 26.88%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.03% 6.10% 5.45% 5.57% 5.70% 5.27% 5.17% -
ROE 16.39% 12.12% 7.85% 4.21% 14.77% 10.47% 7.14% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 182.46 132.29 88.41 63.38 220.73 160.85 108.84 41.16%
EPS 10.00 7.27 4.63 3.41 11.37 7.85 5.28 53.13%
DPS 4.50 2.00 0.00 0.00 4.00 2.00 0.00 -
NAPS 0.61 0.60 0.59 0.81 0.77 0.75 0.74 -12.09%
Adjusted Per Share Value based on latest NOSH - 85,131
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 39.77 28.84 19.29 9.67 33.69 24.54 16.60 79.14%
EPS 2.18 1.58 1.01 0.52 1.74 1.20 0.81 93.60%
DPS 0.98 0.44 0.00 0.00 0.61 0.31 0.00 -
NAPS 0.133 0.1308 0.1287 0.1235 0.1175 0.1144 0.1129 11.55%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.63 0.68 0.77 1.10 1.17 0.75 0.81 -
P/RPS 0.35 0.51 0.87 1.74 0.53 0.47 0.74 -39.32%
P/EPS 6.30 9.35 16.63 32.26 10.29 9.55 15.34 -44.77%
EY 15.87 10.69 6.01 3.10 9.72 10.47 6.52 81.04%
DY 7.14 2.94 0.00 0.00 3.42 2.67 0.00 -
P/NAPS 1.03 1.13 1.31 1.36 1.52 1.00 1.09 -3.70%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 29/05/08 26/02/08 29/11/07 29/08/07 24/05/07 27/02/07 -
Price 0.61 0.63 0.68 1.05 0.88 0.78 0.75 -
P/RPS 0.33 0.48 0.77 1.66 0.40 0.48 0.69 -38.87%
P/EPS 6.10 8.67 14.69 30.79 7.74 9.94 14.20 -43.09%
EY 16.39 11.54 6.81 3.25 12.92 10.06 7.04 75.74%
DY 7.38 3.17 0.00 0.00 4.55 2.56 0.00 -
P/NAPS 1.00 1.05 1.15 1.30 1.14 1.04 1.01 -0.66%

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