[FM] YoY Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -70.43%
YoY- 5.72%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 65,587 53,956 46,201 38,082 33,930 0 -
PBT 4,802 3,816 3,358 2,661 2,548 0 -
Tax -1,093 -812 -881 -702 -695 0 -
NP 3,709 3,004 2,477 1,959 1,853 0 -
-
NP to SH 3,397 2,903 2,354 1,959 1,853 0 -
-
Tax Rate 22.76% 21.28% 26.24% 26.38% 27.28% - -
Total Cost 61,878 50,952 43,724 36,123 32,077 0 -
-
Net Worth 77,924 68,956 61,408 55,363 51,235 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 1,703 - - -
Div Payout % - - - 86.96% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 77,924 68,956 61,408 55,363 51,235 0 -
NOSH 121,756 85,131 85,289 85,173 85,391 0 -
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.66% 5.57% 5.36% 5.14% 5.46% 0.00% -
ROE 4.36% 4.21% 3.83% 3.54% 3.62% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 53.87 63.38 54.17 44.71 39.73 0.00 -
EPS 2.79 3.41 2.76 2.30 2.17 0.00 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.64 0.81 0.72 0.65 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 85,173
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 11.75 9.67 8.28 6.82 6.08 0.00 -
EPS 0.61 0.52 0.42 0.35 0.33 0.00 -
DPS 0.00 0.00 0.00 0.31 0.00 0.00 -
NAPS 0.1396 0.1235 0.11 0.0992 0.0918 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 - - -
Price 0.58 1.10 0.63 0.55 0.00 0.00 -
P/RPS 1.08 1.74 1.16 1.23 0.00 0.00 -
P/EPS 20.79 32.26 22.83 23.91 0.00 0.00 -
EY 4.81 3.10 4.38 4.18 0.00 0.00 -
DY 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 0.91 1.36 0.87 0.85 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/08 29/11/07 23/11/06 23/11/05 28/01/05 - -
Price 0.44 1.05 0.83 0.54 0.00 0.00 -
P/RPS 0.82 1.66 1.53 1.21 0.00 0.00 -
P/EPS 15.77 30.79 30.07 23.48 0.00 0.00 -
EY 6.34 3.25 3.33 4.26 0.00 0.00 -
DY 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.69 1.30 1.15 0.83 0.00 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