[FM] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 41.52%
YoY- 16.83%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 136,997 92,680 46,201 160,832 113,159 76,076 38,082 134.96%
PBT 9,533 6,591 3,358 11,051 7,801 5,202 2,661 134.31%
Tax -2,319 -1,798 -881 -3,018 -2,182 -1,444 -702 121.96%
NP 7,214 4,793 2,477 8,033 5,619 3,758 1,959 138.65%
-
NP to SH 6,686 4,496 2,354 7,740 5,469 3,823 1,959 126.85%
-
Tax Rate 24.33% 27.28% 26.24% 27.31% 27.97% 27.76% 26.38% -
Total Cost 129,783 87,887 43,724 152,799 107,540 72,318 36,123 134.76%
-
Net Worth 63,878 63,012 61,408 58,817 61,334 56,195 55,363 10.01%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,703 - - 3,409 1,703 - 1,703 0.00%
Div Payout % 25.48% - - 44.05% 31.15% - 86.96% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 63,878 63,012 61,408 58,817 61,334 56,195 55,363 10.01%
NOSH 85,171 85,151 85,289 85,242 85,186 85,144 85,173 -0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.27% 5.17% 5.36% 4.99% 4.97% 4.94% 5.14% -
ROE 10.47% 7.14% 3.83% 13.16% 8.92% 6.80% 3.54% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 160.85 108.84 54.17 188.68 132.84 89.35 44.71 134.97%
EPS 7.85 5.28 2.76 9.08 6.42 4.49 2.30 126.85%
DPS 2.00 0.00 0.00 4.00 2.00 0.00 2.00 0.00%
NAPS 0.75 0.74 0.72 0.69 0.72 0.66 0.65 10.01%
Adjusted Per Share Value based on latest NOSH - 85,056
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 24.54 16.60 8.28 28.81 20.27 13.63 6.82 134.99%
EPS 1.20 0.81 0.42 1.39 0.98 0.68 0.35 127.54%
DPS 0.31 0.00 0.00 0.61 0.31 0.00 0.31 0.00%
NAPS 0.1144 0.1129 0.11 0.1054 0.1099 0.1007 0.0992 9.98%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.75 0.81 0.63 0.63 0.59 0.57 0.55 -
P/RPS 0.47 0.74 1.16 0.33 0.44 0.64 1.23 -47.37%
P/EPS 9.55 15.34 22.83 6.94 9.19 12.69 23.91 -45.79%
EY 10.47 6.52 4.38 14.41 10.88 7.88 4.18 84.53%
DY 2.67 0.00 0.00 6.35 3.39 0.00 3.64 -18.68%
P/NAPS 1.00 1.09 0.87 0.91 0.82 0.86 0.85 11.45%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 27/02/07 23/11/06 29/08/06 18/05/06 27/02/06 23/11/05 -
Price 0.78 0.75 0.83 0.58 0.60 0.58 0.54 -
P/RPS 0.48 0.69 1.53 0.31 0.45 0.65 1.21 -46.04%
P/EPS 9.94 14.20 30.07 6.39 9.35 12.92 23.48 -43.64%
EY 10.06 7.04 3.33 15.66 10.70 7.74 4.26 77.42%
DY 2.56 0.00 0.00 6.90 3.33 0.00 3.70 -21.79%
P/NAPS 1.04 1.01 1.15 0.84 0.83 0.88 0.83 16.24%

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