[FM] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 44.9%
YoY- 25.17%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 160,986 107,692 53,956 188,079 136,997 92,680 46,201 129.66%
PBT 12,453 7,579 3,816 13,691 9,533 6,591 3,358 139.39%
Tax -2,634 -1,706 -812 -2,979 -2,319 -1,798 -881 107.39%
NP 9,819 5,873 3,004 10,712 7,214 4,793 2,477 150.26%
-
NP to SH 8,847 5,640 2,903 9,688 6,686 4,496 2,354 141.53%
-
Tax Rate 21.15% 22.51% 21.28% 21.76% 24.33% 27.28% 26.24% -
Total Cost 151,167 101,819 50,952 177,367 129,783 87,887 43,724 128.47%
-
Net Worth 73,015 71,870 68,956 65,609 63,878 63,012 61,408 12.22%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 2,433 - - 3,408 1,703 - - -
Div Payout % 27.51% - - 35.18% 25.48% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 73,015 71,870 68,956 65,609 63,878 63,012 61,408 12.22%
NOSH 121,691 121,814 85,131 85,206 85,171 85,151 85,289 26.71%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.10% 5.45% 5.57% 5.70% 5.27% 5.17% 5.36% -
ROE 12.12% 7.85% 4.21% 14.77% 10.47% 7.14% 3.83% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 132.29 88.41 63.38 220.73 160.85 108.84 54.17 81.24%
EPS 7.27 4.63 3.41 11.37 7.85 5.28 2.76 90.61%
DPS 2.00 0.00 0.00 4.00 2.00 0.00 0.00 -
NAPS 0.60 0.59 0.81 0.77 0.75 0.74 0.72 -11.43%
Adjusted Per Share Value based on latest NOSH - 85,284
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 28.83 19.28 9.66 33.68 24.53 16.60 8.27 129.73%
EPS 1.58 1.01 0.52 1.73 1.20 0.81 0.42 141.68%
DPS 0.44 0.00 0.00 0.61 0.31 0.00 0.00 -
NAPS 0.1307 0.1287 0.1235 0.1175 0.1144 0.1128 0.11 12.16%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.68 0.77 1.10 1.17 0.75 0.81 0.63 -
P/RPS 0.51 0.87 1.74 0.53 0.47 0.74 1.16 -42.15%
P/EPS 9.35 16.63 32.26 10.29 9.55 15.34 22.83 -44.82%
EY 10.69 6.01 3.10 9.72 10.47 6.52 4.38 81.17%
DY 2.94 0.00 0.00 3.42 2.67 0.00 0.00 -
P/NAPS 1.13 1.31 1.36 1.52 1.00 1.09 0.87 19.02%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 26/02/08 29/11/07 29/08/07 24/05/07 27/02/07 23/11/06 -
Price 0.63 0.68 1.05 0.88 0.78 0.75 0.83 -
P/RPS 0.48 0.77 1.66 0.40 0.48 0.69 1.53 -53.79%
P/EPS 8.67 14.69 30.79 7.74 9.94 14.20 30.07 -56.32%
EY 11.54 6.81 3.25 12.92 10.06 7.04 3.33 128.82%
DY 3.17 0.00 0.00 4.55 2.56 0.00 0.00 -
P/NAPS 1.05 1.15 1.30 1.14 1.04 1.01 1.15 -5.87%

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