[FM] YoY Quarter Result on 31-Dec-2006 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -9.01%
YoY- 14.91%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 65,614 60,341 53,736 46,479 37,994 37,328 0 -
PBT 5,440 4,544 3,763 3,233 2,544 2,594 0 -
Tax -810 -1,119 -894 -917 -715 -1,913 0 -
NP 4,630 3,425 2,869 2,316 1,829 681 0 -
-
NP to SH 4,219 3,335 2,737 2,142 1,864 1,865 0 -
-
Tax Rate 14.89% 24.63% 23.76% 28.36% 28.11% 73.75% - -
Total Cost 60,984 56,916 50,867 44,163 36,165 36,647 0 -
-
Net Worth 92,404 81,549 71,770 63,150 56,175 21,172 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 92,404 81,549 71,770 63,150 56,175 21,172 0 -
NOSH 121,585 121,715 121,644 85,338 85,114 45,048 0 -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.06% 5.68% 5.34% 4.98% 4.81% 1.82% 0.00% -
ROE 4.57% 4.09% 3.81% 3.39% 3.32% 8.81% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 53.97 49.58 44.17 54.46 44.64 82.86 0.00 -
EPS 3.47 2.74 2.25 2.51 2.19 4.14 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.67 0.59 0.74 0.66 0.47 0.00 -
Adjusted Per Share Value based on latest NOSH - 85,338
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 11.75 10.81 9.63 8.33 6.81 6.69 0.00 -
EPS 0.76 0.60 0.49 0.38 0.33 0.33 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1655 0.1461 0.1286 0.1131 0.1006 0.0379 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - - -
Price 0.67 0.46 0.77 0.81 0.57 0.00 0.00 -
P/RPS 1.24 0.93 1.74 1.49 1.28 0.00 0.00 -
P/EPS 19.31 16.79 34.22 32.27 26.03 0.00 0.00 -
EY 5.18 5.96 2.92 3.10 3.84 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.69 1.31 1.09 0.86 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 26/02/08 27/02/07 27/02/06 25/02/05 - -
Price 0.57 0.50 0.68 0.75 0.58 0.49 0.00 -
P/RPS 1.06 1.01 1.54 1.38 1.30 0.59 0.00 -
P/EPS 16.43 18.25 30.22 29.88 26.48 11.84 0.00 -
EY 6.09 5.48 3.31 3.35 3.78 8.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 1.15 1.01 0.88 1.04 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