[FM] QoQ TTM 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- 8.16%
YoY- 25.17%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 212,068 203,091 195,834 188,079 184,670 177,436 168,951 16.34%
PBT 16,611 14,679 14,149 13,691 12,783 12,441 11,752 25.92%
Tax -3,294 -2,887 -2,910 -2,979 -3,155 -3,373 -3,171 2.56%
NP 13,317 11,792 11,239 10,712 9,628 9,068 8,581 34.00%
-
NP to SH 11,849 10,832 10,237 9,688 8,957 8,413 8,135 28.46%
-
Tax Rate 19.83% 19.67% 20.57% 21.76% 24.68% 27.11% 26.98% -
Total Cost 198,751 191,299 184,595 177,367 175,042 168,368 160,370 15.36%
-
Net Worth 73,163 71,770 68,956 65,668 63,910 63,150 61,408 12.37%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 4,144 3,409 3,409 3,409 3,405 3,406 3,406 13.95%
Div Payout % 34.98% 31.48% 33.31% 35.20% 38.02% 40.49% 41.88% -
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 73,163 71,770 68,956 65,668 63,910 63,150 61,408 12.37%
NOSH 121,939 121,644 85,131 85,284 85,214 85,338 85,289 26.88%
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 6.28% 5.81% 5.74% 5.70% 5.21% 5.11% 5.08% -
ROE 16.20% 15.09% 14.85% 14.75% 14.01% 13.32% 13.25% -
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 173.91 166.95 230.04 220.53 216.71 207.92 198.09 -8.30%
EPS 9.72 8.90 12.02 11.36 10.51 9.86 9.54 1.25%
DPS 3.40 2.80 4.00 4.00 4.00 4.00 4.00 -10.25%
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 37.99 36.38 35.08 33.69 33.08 31.79 30.27 16.33%
EPS 2.12 1.94 1.83 1.74 1.60 1.51 1.46 28.20%
DPS 0.74 0.61 0.61 0.61 0.61 0.61 0.61 13.73%
NAPS 0.1311 0.1286 0.1235 0.1176 0.1145 0.1131 0.11 12.39%
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 0.39 0.46 0.48 0.53 0.35 0.39 0.32 14.08%
P/EPS 7.00 8.65 9.15 10.30 7.14 8.22 6.61 3.89%
EY 14.29 11.56 10.93 9.71 14.01 12.17 15.14 -3.77%
DY 5.00 3.64 3.64 3.42 5.33 4.94 6.35 -14.71%
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 0.36 0.41 0.46 0.40 0.36 0.36 0.42 -9.75%
P/EPS 6.48 7.64 8.73 7.75 7.42 7.61 8.70 -17.81%
EY 15.42 13.10 11.45 12.91 13.48 13.14 11.49 21.64%
DY 5.39 4.12 3.81 4.55 5.13 5.33 4.82 7.72%
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