[FM] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -0.86%
YoY- 22.25%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 215,384 215,824 188,079 182,662 185,360 184,804 160,832 21.43%
PBT 15,158 15,264 13,691 12,710 13,182 13,432 11,051 23.37%
Tax -3,412 -3,248 -2,979 -3,092 -3,596 -3,524 -3,018 8.49%
NP 11,746 12,016 10,712 9,618 9,586 9,908 8,033 28.73%
-
NP to SH 11,280 11,612 9,688 8,914 8,992 9,416 7,740 28.45%
-
Tax Rate 22.51% 21.28% 21.76% 24.33% 27.28% 26.24% 27.31% -
Total Cost 203,638 203,808 177,367 173,044 175,774 174,896 152,799 21.04%
-
Net Worth 71,870 68,956 65,609 63,878 63,012 61,408 58,817 14.25%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 3,408 2,271 - - 3,409 -
Div Payout % - - 35.18% 25.48% - - 44.05% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 71,870 68,956 65,609 63,878 63,012 61,408 58,817 14.25%
NOSH 121,814 85,131 85,206 85,171 85,151 85,289 85,242 26.78%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.45% 5.57% 5.70% 5.27% 5.17% 5.36% 4.99% -
ROE 15.69% 16.84% 14.77% 13.96% 14.27% 15.33% 13.16% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 176.81 253.52 220.73 214.46 217.68 216.68 188.68 -4.22%
EPS 9.26 13.64 11.37 10.47 10.56 11.04 9.08 1.31%
DPS 0.00 0.00 4.00 2.67 0.00 0.00 4.00 -
NAPS 0.59 0.81 0.77 0.75 0.74 0.72 0.69 -9.88%
Adjusted Per Share Value based on latest NOSH - 85,214
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 38.58 38.66 33.69 32.72 33.20 33.11 28.81 21.42%
EPS 2.02 2.08 1.74 1.60 1.61 1.69 1.39 28.21%
DPS 0.00 0.00 0.61 0.41 0.00 0.00 0.61 -
NAPS 0.1287 0.1235 0.1175 0.1144 0.1129 0.11 0.1054 14.20%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.77 1.10 1.17 0.75 0.81 0.63 0.63 -
P/RPS 0.44 0.43 0.53 0.35 0.37 0.29 0.33 21.07%
P/EPS 8.32 8.06 10.29 7.17 7.67 5.71 6.94 12.81%
EY 12.03 12.40 9.72 13.96 13.04 17.52 14.41 -11.30%
DY 0.00 0.00 3.42 3.56 0.00 0.00 6.35 -
P/NAPS 1.31 1.36 1.52 1.00 1.09 0.87 0.91 27.40%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 29/11/07 29/08/07 24/05/07 27/02/07 23/11/06 29/08/06 -
Price 0.68 1.05 0.88 0.78 0.75 0.83 0.58 -
P/RPS 0.38 0.41 0.40 0.36 0.34 0.38 0.31 14.49%
P/EPS 7.34 7.70 7.74 7.45 7.10 7.52 6.39 9.65%
EY 13.62 12.99 12.92 13.42 14.08 13.30 15.66 -8.86%
DY 0.00 0.00 4.55 3.42 0.00 0.00 6.90 -
P/NAPS 1.15 1.30 1.14 1.04 1.01 1.15 0.84 23.22%

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