[FM] YoY Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 41.52%
YoY- 16.83%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 229,424 221,999 188,079 160,832 141,270 0 -
PBT 19,333 16,518 13,691 11,051 8,819 0 -
Tax -4,285 -3,129 -2,979 -3,018 -5,214 0 -
NP 15,048 13,389 10,712 8,033 3,605 0 -
-
NP to SH 13,564 12,167 9,688 7,740 6,625 0 -
-
Tax Rate 22.16% 18.94% 21.76% 27.31% 59.12% - -
Total Cost 214,376 208,610 177,367 152,799 137,665 0 -
-
Net Worth 84,014 74,218 65,609 58,817 50,346 0 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 5,479 5,475 3,408 3,409 1,598 - -
Div Payout % 40.39% 45.00% 35.18% 44.05% 24.13% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 84,014 74,218 65,609 58,817 50,346 0 -
NOSH 121,759 121,670 85,206 85,242 79,915 0 -
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.56% 6.03% 5.70% 4.99% 2.55% 0.00% -
ROE 16.14% 16.39% 14.77% 13.16% 13.16% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 188.42 182.46 220.73 188.68 176.77 0.00 -
EPS 11.14 10.00 11.37 9.08 8.29 0.00 -
DPS 4.50 4.50 4.00 4.00 2.00 0.00 -
NAPS 0.69 0.61 0.77 0.69 0.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 85,056
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 41.08 39.75 33.68 28.80 25.30 0.00 -
EPS 2.43 2.18 1.73 1.39 1.19 0.00 -
DPS 0.98 0.98 0.61 0.61 0.29 0.00 -
NAPS 0.1504 0.1329 0.1175 0.1053 0.0902 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.52 0.63 1.17 0.63 0.54 0.00 -
P/RPS 0.28 0.35 0.53 0.33 0.31 0.00 -
P/EPS 4.67 6.30 10.29 6.94 6.51 0.00 -
EY 21.42 15.87 9.72 14.41 15.35 0.00 -
DY 8.65 7.14 3.42 6.35 3.70 0.00 -
P/NAPS 0.75 1.03 1.52 0.91 0.86 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 28/08/09 26/08/08 29/08/07 29/08/06 29/08/05 - -
Price 0.49 0.61 0.88 0.58 0.55 0.00 -
P/RPS 0.26 0.33 0.40 0.31 0.31 0.00 -
P/EPS 4.40 6.10 7.74 6.39 6.63 0.00 -
EY 22.73 16.39 12.92 15.66 15.07 0.00 -
DY 9.18 7.38 4.55 6.90 3.64 0.00 -
P/NAPS 0.71 1.00 1.14 0.84 0.87 0.00 -

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