[FM] QoQ Annualized 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- 21.65%
YoY- 20.16%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Annualized 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 188,079 182,662 185,360 184,804 160,832 150,878 152,152 15.22%
PBT 13,691 12,710 13,182 13,432 11,051 10,401 10,404 20.14%
Tax -2,979 -3,092 -3,596 -3,524 -3,018 -2,909 -2,888 2.09%
NP 10,712 9,618 9,586 9,908 8,033 7,492 7,516 26.72%
-
NP to SH 9,688 8,914 8,992 9,416 7,740 7,292 7,646 17.14%
-
Tax Rate 21.76% 24.33% 27.28% 26.24% 27.31% 27.97% 27.76% -
Total Cost 177,367 173,044 175,774 174,896 152,799 143,386 144,636 14.61%
-
Net Worth 65,609 63,878 63,012 61,408 58,817 61,334 56,195 10.90%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,408 2,271 - - 3,409 2,271 - -
Div Payout % 35.18% 25.48% - - 44.05% 31.15% - -
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 65,609 63,878 63,012 61,408 58,817 61,334 56,195 10.90%
NOSH 85,206 85,171 85,151 85,289 85,242 85,186 85,144 0.04%
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 5.70% 5.27% 5.17% 5.36% 4.99% 4.97% 4.94% -
ROE 14.77% 13.96% 14.27% 15.33% 13.16% 11.89% 13.61% -
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 220.73 214.46 217.68 216.68 188.68 177.11 178.70 15.16%
EPS 11.37 10.47 10.56 11.04 9.08 8.56 8.98 17.08%
DPS 4.00 2.67 0.00 0.00 4.00 2.67 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 33.69 32.72 33.20 33.11 28.81 27.03 27.26 15.20%
EPS 1.74 1.60 1.61 1.69 1.39 1.31 1.37 17.33%
DPS 0.61 0.41 0.00 0.00 0.61 0.41 0.00 -
NAPS 0.1175 0.1144 0.1129 0.11 0.1054 0.1099 0.1007 10.86%
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 0.53 0.35 0.37 0.29 0.33 0.33 0.32 40.11%
P/EPS 10.29 7.17 7.67 5.71 6.94 6.89 6.35 38.08%
EY 9.72 13.96 13.04 17.52 14.41 14.51 15.75 -27.57%
DY 3.42 3.56 0.00 0.00 6.35 4.52 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 0.40 0.36 0.34 0.38 0.31 0.34 0.32 16.08%
P/EPS 7.74 7.45 7.10 7.52 6.39 7.01 6.46 12.84%
EY 12.92 13.42 14.08 13.30 15.66 14.27 15.48 -11.38%
DY 4.55 3.42 0.00 0.00 6.90 4.44 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