[FM] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 28.21%
YoY- 5.72%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 47,673 37,083 37,994 38,082 36,191 33,821 37,328 17.76%
PBT 3,250 2,600 2,544 2,661 1,758 1,937 2,594 16.26%
Tax -836 -739 -715 -702 -230 -542 -1,913 -42.49%
NP 2,414 1,861 1,829 1,959 1,528 1,395 681 133.02%
-
NP to SH 2,271 1,646 1,864 1,959 1,528 1,395 1,865 14.07%
-
Tax Rate 25.72% 28.42% 28.11% 26.38% 13.08% 27.98% 73.75% -
Total Cost 45,259 35,222 36,165 36,123 34,663 32,426 36,647 15.15%
-
Net Worth 58,688 61,405 56,175 55,363 53,778 45,773 21,172 97.69%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,701 1,705 - 1,703 - 1,453 - -
Div Payout % 74.91% 103.63% - 86.96% - 104.17% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 58,688 61,405 56,175 55,363 53,778 45,773 21,172 97.69%
NOSH 85,056 85,284 85,114 85,173 85,363 72,656 45,048 52.94%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.06% 5.02% 4.81% 5.14% 4.22% 4.12% 1.82% -
ROE 3.87% 2.68% 3.32% 3.54% 2.84% 3.05% 8.81% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 56.05 43.48 44.64 44.71 42.40 46.55 82.86 -22.99%
EPS 2.67 1.93 2.19 2.30 1.79 1.92 4.14 -25.41%
DPS 2.00 2.00 0.00 2.00 0.00 2.00 0.00 -
NAPS 0.69 0.72 0.66 0.65 0.63 0.63 0.47 29.26%
Adjusted Per Share Value based on latest NOSH - 85,173
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.54 6.64 6.80 6.82 6.48 6.06 6.68 17.84%
EPS 0.41 0.29 0.33 0.35 0.27 0.25 0.33 15.61%
DPS 0.30 0.31 0.00 0.31 0.00 0.26 0.00 -
NAPS 0.1051 0.11 0.1006 0.0991 0.0963 0.082 0.0379 97.75%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.63 0.59 0.57 0.55 0.54 0.46 0.00 -
P/RPS 1.12 1.36 1.28 1.23 1.27 0.99 0.00 -
P/EPS 23.60 30.57 26.03 23.91 30.17 23.96 0.00 -
EY 4.24 3.27 3.84 4.18 3.31 4.17 0.00 -
DY 3.17 3.39 0.00 3.64 0.00 4.35 0.00 -
P/NAPS 0.91 0.82 0.86 0.85 0.86 0.73 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 18/05/06 27/02/06 23/11/05 29/08/05 19/05/05 25/02/05 -
Price 0.58 0.60 0.58 0.54 0.55 0.50 0.49 -
P/RPS 1.03 1.38 1.30 1.21 1.30 1.07 0.59 45.13%
P/EPS 21.72 31.09 26.48 23.48 30.73 26.04 11.84 50.02%
EY 4.60 3.22 3.78 4.26 3.25 3.84 8.45 -33.40%
DY 3.45 3.33 0.00 3.70 0.00 4.00 0.00 -
P/NAPS 0.84 0.83 0.88 0.83 0.87 0.79 1.04 -13.30%

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