[FM] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 43.06%
YoY- 7.32%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 92,680 46,201 160,832 113,159 76,076 38,082 141,270 -24.44%
PBT 6,591 3,358 11,051 7,801 5,202 2,661 8,819 -17.60%
Tax -1,798 -881 -3,018 -2,182 -1,444 -702 -5,214 -50.72%
NP 4,793 2,477 8,033 5,619 3,758 1,959 3,605 20.84%
-
NP to SH 4,496 2,354 7,740 5,469 3,823 1,959 6,625 -22.72%
-
Tax Rate 27.28% 26.24% 27.31% 27.97% 27.76% 26.38% 59.12% -
Total Cost 87,887 43,724 152,799 107,540 72,318 36,123 137,665 -25.79%
-
Net Worth 63,012 61,408 58,817 61,334 56,195 55,363 50,346 16.08%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 3,409 1,703 - 1,703 1,598 -
Div Payout % - - 44.05% 31.15% - 86.96% 24.13% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 63,012 61,408 58,817 61,334 56,195 55,363 50,346 16.08%
NOSH 85,151 85,289 85,242 85,186 85,144 85,173 79,915 4.30%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.17% 5.36% 4.99% 4.97% 4.94% 5.14% 2.55% -
ROE 7.14% 3.83% 13.16% 8.92% 6.80% 3.54% 13.16% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 108.84 54.17 188.68 132.84 89.35 44.71 176.77 -27.56%
EPS 5.28 2.76 9.08 6.42 4.49 2.30 8.29 -25.91%
DPS 0.00 0.00 4.00 2.00 0.00 2.00 2.00 -
NAPS 0.74 0.72 0.69 0.72 0.66 0.65 0.63 11.29%
Adjusted Per Share Value based on latest NOSH - 85,284
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.60 8.28 28.81 20.27 13.63 6.82 25.31 -24.45%
EPS 0.81 0.42 1.39 0.98 0.68 0.35 1.19 -22.56%
DPS 0.00 0.00 0.61 0.31 0.00 0.31 0.29 -
NAPS 0.1129 0.11 0.1054 0.1099 0.1007 0.0992 0.0902 16.09%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.81 0.63 0.63 0.59 0.57 0.55 0.54 -
P/RPS 0.74 1.16 0.33 0.44 0.64 1.23 0.31 78.33%
P/EPS 15.34 22.83 6.94 9.19 12.69 23.91 6.51 76.80%
EY 6.52 4.38 14.41 10.88 7.88 4.18 15.35 -43.40%
DY 0.00 0.00 6.35 3.39 0.00 3.64 3.70 -
P/NAPS 1.09 0.87 0.91 0.82 0.86 0.85 0.86 17.06%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 29/08/06 18/05/06 27/02/06 23/11/05 29/08/05 -
Price 0.75 0.83 0.58 0.60 0.58 0.54 0.55 -
P/RPS 0.69 1.53 0.31 0.45 0.65 1.21 0.31 70.22%
P/EPS 14.20 30.07 6.39 9.35 12.92 23.48 6.63 65.92%
EY 7.04 3.33 15.66 10.70 7.74 4.26 15.07 -39.71%
DY 0.00 0.00 6.90 3.33 0.00 3.70 3.64 -
P/NAPS 1.01 1.15 0.84 0.83 0.88 0.83 0.87 10.42%

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