[FM] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 3.65%
YoY- 20.16%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 51,082 44,317 46,479 46,201 47,673 37,083 37,994 21.88%
PBT 4,158 2,942 3,233 3,358 3,250 2,600 2,544 38.87%
Tax -660 -521 -917 -881 -836 -739 -715 -5.21%
NP 3,498 2,421 2,316 2,477 2,414 1,861 1,829 54.25%
-
NP to SH 3,002 2,190 2,142 2,354 2,271 1,646 1,864 37.51%
-
Tax Rate 15.87% 17.71% 28.36% 26.24% 25.72% 28.42% 28.11% -
Total Cost 47,584 41,896 44,163 43,724 45,259 35,222 36,165 20.13%
-
Net Worth 65,668 63,910 63,150 61,408 58,688 61,405 56,175 11.00%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,705 1,704 - - 1,701 1,705 - -
Div Payout % 56.82% 77.82% - - 74.91% 103.63% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 65,668 63,910 63,150 61,408 58,688 61,405 56,175 11.00%
NOSH 85,284 85,214 85,338 85,289 85,056 85,284 85,114 0.13%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.85% 5.46% 4.98% 5.36% 5.06% 5.02% 4.81% -
ROE 4.57% 3.43% 3.39% 3.83% 3.87% 2.68% 3.32% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 59.90 52.01 54.46 54.17 56.05 43.48 44.64 21.72%
EPS 3.52 2.57 2.51 2.76 2.67 1.93 2.19 37.33%
DPS 2.00 2.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.77 0.75 0.74 0.72 0.69 0.72 0.66 10.85%
Adjusted Per Share Value based on latest NOSH - 85,289
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 9.15 7.94 8.33 8.28 8.54 6.64 6.81 21.82%
EPS 0.54 0.39 0.38 0.42 0.41 0.29 0.33 38.98%
DPS 0.31 0.31 0.00 0.00 0.30 0.31 0.00 -
NAPS 0.1176 0.1145 0.1131 0.11 0.1051 0.11 0.1006 11.00%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.17 0.75 0.81 0.63 0.63 0.59 0.57 -
P/RPS 1.95 1.44 1.49 1.16 1.12 1.36 1.28 32.50%
P/EPS 33.24 29.18 32.27 22.83 23.60 30.57 26.03 17.75%
EY 3.01 3.43 3.10 4.38 4.24 3.27 3.84 -15.02%
DY 1.71 2.67 0.00 0.00 3.17 3.39 0.00 -
P/NAPS 1.52 1.00 1.09 0.87 0.91 0.82 0.86 46.33%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 24/05/07 27/02/07 23/11/06 29/08/06 18/05/06 27/02/06 -
Price 0.88 0.78 0.75 0.83 0.58 0.60 0.58 -
P/RPS 1.47 1.50 1.38 1.53 1.03 1.38 1.30 8.56%
P/EPS 25.00 30.35 29.88 30.07 21.72 31.09 26.48 -3.77%
EY 4.00 3.29 3.35 3.33 4.60 3.22 3.78 3.85%
DY 2.27 2.56 0.00 0.00 3.45 3.33 0.00 -
P/NAPS 1.14 1.04 1.01 1.15 0.84 0.83 0.88 18.89%

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