[FM] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[FM] FM GLOBAL LOGISTICS HOLDINGS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 203,091 177,436 146,088 12,985 150.08%
PBT 14,679 12,441 8,903 903 153.32%
Tax -2,887 -3,373 -2,157 -221 135.51%
NP 11,792 9,068 6,746 682 158.58%
-
NP to SH 10,832 8,413 6,746 682 151.36%
-
Tax Rate 19.67% 27.11% 24.23% 24.47% -
Total Cost 191,299 168,368 139,342 12,303 149.59%
-
Net Worth 71,770 63,150 56,175 21,172 50.21%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 3,409 3,406 3,156 - -
Div Payout % 31.48% 40.49% 46.79% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 71,770 63,150 56,175 21,172 50.21%
NOSH 121,644 85,338 85,114 45,048 39.25%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.81% 5.11% 4.62% 5.25% -
ROE 15.09% 13.32% 12.01% 3.22% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 166.95 207.92 171.64 28.82 79.59%
EPS 8.90 9.86 7.93 1.51 80.63%
DPS 2.80 4.00 3.71 0.00 -
NAPS 0.59 0.74 0.66 0.47 7.87%
Adjusted Per Share Value based on latest NOSH - 45,048
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 36.38 31.79 26.17 2.33 149.93%
EPS 1.94 1.51 1.21 0.12 152.85%
DPS 0.61 0.61 0.57 0.00 -
NAPS 0.1286 0.1131 0.1006 0.0379 50.26%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/07 29/12/06 30/12/05 - -
Price 0.77 0.81 0.57 0.00 -
P/RPS 0.46 0.39 0.33 0.00 -
P/EPS 8.65 8.22 7.19 0.00 -
EY 11.56 12.17 13.90 0.00 -
DY 3.64 4.94 6.51 0.00 -
P/NAPS 1.31 1.09 0.86 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 26/02/08 27/02/07 27/02/06 - -
Price 0.68 0.75 0.58 0.00 -
P/RPS 0.41 0.36 0.34 0.00 -
P/EPS 7.64 7.61 7.32 0.00 -
EY 13.10 13.14 13.67 0.00 -
DY 4.12 5.33 6.39 0.00 -
P/NAPS 1.15 1.01 0.88 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