[FM] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 90.99%
YoY- 17.6%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 53,956 188,079 136,997 92,680 46,201 160,832 113,159 -38.93%
PBT 3,816 13,691 9,533 6,591 3,358 11,051 7,801 -37.89%
Tax -812 -2,979 -2,319 -1,798 -881 -3,018 -2,182 -48.23%
NP 3,004 10,712 7,214 4,793 2,477 8,033 5,619 -34.10%
-
NP to SH 2,903 9,688 6,686 4,496 2,354 7,740 5,469 -34.41%
-
Tax Rate 21.28% 21.76% 24.33% 27.28% 26.24% 27.31% 27.97% -
Total Cost 50,952 177,367 129,783 87,887 43,724 152,799 107,540 -39.19%
-
Net Worth 68,956 65,609 63,878 63,012 61,408 58,817 61,334 8.11%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 3,408 1,703 - - 3,409 1,703 -
Div Payout % - 35.18% 25.48% - - 44.05% 31.15% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 68,956 65,609 63,878 63,012 61,408 58,817 61,334 8.11%
NOSH 85,131 85,206 85,171 85,151 85,289 85,242 85,186 -0.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.57% 5.70% 5.27% 5.17% 5.36% 4.99% 4.97% -
ROE 4.21% 14.77% 10.47% 7.14% 3.83% 13.16% 8.92% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 63.38 220.73 160.85 108.84 54.17 188.68 132.84 -38.91%
EPS 3.41 11.37 7.85 5.28 2.76 9.08 6.42 -34.38%
DPS 0.00 4.00 2.00 0.00 0.00 4.00 2.00 -
NAPS 0.81 0.77 0.75 0.74 0.72 0.69 0.72 8.16%
Adjusted Per Share Value based on latest NOSH - 85,338
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.66 33.68 24.53 16.60 8.27 28.80 20.26 -38.94%
EPS 0.52 1.73 1.20 0.81 0.42 1.39 0.98 -34.43%
DPS 0.00 0.61 0.31 0.00 0.00 0.61 0.31 -
NAPS 0.1235 0.1175 0.1144 0.1128 0.11 0.1053 0.1098 8.14%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.10 1.17 0.75 0.81 0.63 0.63 0.59 -
P/RPS 1.74 0.53 0.47 0.74 1.16 0.33 0.44 149.86%
P/EPS 32.26 10.29 9.55 15.34 22.83 6.94 9.19 130.79%
EY 3.10 9.72 10.47 6.52 4.38 14.41 10.88 -56.66%
DY 0.00 3.42 2.67 0.00 0.00 6.35 3.39 -
P/NAPS 1.36 1.52 1.00 1.09 0.87 0.91 0.82 40.07%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 29/08/07 24/05/07 27/02/07 23/11/06 29/08/06 18/05/06 -
Price 1.05 0.88 0.78 0.75 0.83 0.58 0.60 -
P/RPS 1.66 0.40 0.48 0.69 1.53 0.31 0.45 138.55%
P/EPS 30.79 7.74 9.94 14.20 30.07 6.39 9.35 121.18%
EY 3.25 12.92 10.06 7.04 3.33 15.66 10.70 -54.78%
DY 0.00 4.55 2.56 0.00 0.00 6.90 3.33 -
P/NAPS 1.30 1.14 1.04 1.01 1.15 0.84 0.83 34.83%

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