[FM] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -4.85%
YoY- -0.05%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 46,201 47,673 37,083 37,994 38,082 36,191 33,821 23.09%
PBT 3,358 3,250 2,600 2,544 2,661 1,758 1,937 44.26%
Tax -881 -836 -739 -715 -702 -230 -542 38.20%
NP 2,477 2,414 1,861 1,829 1,959 1,528 1,395 46.58%
-
NP to SH 2,354 2,271 1,646 1,864 1,959 1,528 1,395 41.69%
-
Tax Rate 26.24% 25.72% 28.42% 28.11% 26.38% 13.08% 27.98% -
Total Cost 43,724 45,259 35,222 36,165 36,123 34,663 32,426 22.03%
-
Net Worth 61,408 58,688 61,405 56,175 55,363 53,778 45,773 21.61%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 1,701 1,705 - 1,703 - 1,453 -
Div Payout % - 74.91% 103.63% - 86.96% - 104.17% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 61,408 58,688 61,405 56,175 55,363 53,778 45,773 21.61%
NOSH 85,289 85,056 85,284 85,114 85,173 85,363 72,656 11.26%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.36% 5.06% 5.02% 4.81% 5.14% 4.22% 4.12% -
ROE 3.83% 3.87% 2.68% 3.32% 3.54% 2.84% 3.05% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 54.17 56.05 43.48 44.64 44.71 42.40 46.55 10.62%
EPS 2.76 2.67 1.93 2.19 2.30 1.79 1.92 27.34%
DPS 0.00 2.00 2.00 0.00 2.00 0.00 2.00 -
NAPS 0.72 0.69 0.72 0.66 0.65 0.63 0.63 9.30%
Adjusted Per Share Value based on latest NOSH - 85,114
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.27 8.54 6.64 6.80 6.82 6.48 6.06 23.00%
EPS 0.42 0.41 0.29 0.33 0.35 0.27 0.25 41.27%
DPS 0.00 0.30 0.31 0.00 0.31 0.00 0.26 -
NAPS 0.11 0.1051 0.11 0.1006 0.0991 0.0963 0.082 21.61%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.63 0.63 0.59 0.57 0.55 0.54 0.46 -
P/RPS 1.16 1.12 1.36 1.28 1.23 1.27 0.99 11.13%
P/EPS 22.83 23.60 30.57 26.03 23.91 30.17 23.96 -3.16%
EY 4.38 4.24 3.27 3.84 4.18 3.31 4.17 3.32%
DY 0.00 3.17 3.39 0.00 3.64 0.00 4.35 -
P/NAPS 0.87 0.91 0.82 0.86 0.85 0.86 0.73 12.39%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 29/08/06 18/05/06 27/02/06 23/11/05 29/08/05 19/05/05 -
Price 0.83 0.58 0.60 0.58 0.54 0.55 0.50 -
P/RPS 1.53 1.03 1.38 1.30 1.21 1.30 1.07 26.89%
P/EPS 30.07 21.72 31.09 26.48 23.48 30.73 26.04 10.05%
EY 3.33 4.60 3.22 3.78 4.26 3.25 3.84 -9.05%
DY 0.00 3.45 3.33 0.00 3.70 0.00 4.00 -
P/NAPS 1.15 0.84 0.83 0.88 0.83 0.87 0.79 28.41%

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