[FM] YoY TTM 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- 3.42%
YoY- 24.71%
Quarter Report
Latest QR
Upcoming QR
FM's Result
FM's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 227,910 240,235 203,091 177,436 146,088 12,985 77.30%
PBT 20,810 18,285 14,679 12,441 8,903 903 87.22%
Tax -3,981 -3,635 -2,887 -3,373 -2,157 -221 78.23%
NP 16,829 14,650 11,792 9,068 6,746 682 89.80%
-
NP to SH 14,899 13,259 10,832 8,413 6,746 682 85.23%
-
Tax Rate 19.13% 19.88% 19.67% 27.11% 24.23% 24.47% -
Total Cost 211,081 225,585 191,299 168,368 139,342 12,303 76.50%
-
Net Worth 92,404 81,549 71,770 63,150 56,175 21,172 34.25%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 5,480 5,479 3,409 3,406 3,156 - -
Div Payout % 36.78% 41.32% 31.48% 40.49% 46.79% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 92,404 81,549 71,770 63,150 56,175 21,172 34.25%
NOSH 121,585 121,715 121,644 85,338 85,114 45,048 21.95%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.38% 6.10% 5.81% 5.11% 4.62% 5.25% -
ROE 16.12% 16.26% 15.09% 13.32% 12.01% 3.22% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 187.45 197.37 166.95 207.92 171.64 28.82 45.39%
EPS 12.25 10.89 8.90 9.86 7.93 1.51 51.96%
DPS 4.50 4.50 2.80 4.00 3.71 0.00 -
NAPS 0.76 0.67 0.59 0.74 0.66 0.47 10.08%
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 CAGR
RPS 40.81 43.02 36.37 31.77 26.16 2.33 77.23%
EPS 2.67 2.37 1.94 1.51 1.21 0.12 85.91%
DPS 0.98 0.98 0.61 0.61 0.57 0.00 -
NAPS 0.1655 0.146 0.1285 0.1131 0.1006 0.0379 34.26%
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 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 -
P/RPS 0.36 0.23 0.46 0.39 0.33 0.00 -
P/EPS 5.47 4.22 8.65 8.22 7.19 0.00 -
EY 18.29 23.68 11.56 12.17 13.90 0.00 -
DY 6.72 9.78 3.64 4.94 6.51 0.00 -
P/NAPS 0.88 0.69 1.31 1.09 0.86 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 CAGR
Date 25/02/10 25/02/09 26/02/08 27/02/07 27/02/06 - -
Price 0.57 0.50 0.68 0.75 0.58 0.00 -
P/RPS 0.30 0.25 0.41 0.36 0.34 0.00 -
P/EPS 4.65 4.59 7.64 7.61 7.32 0.00 -
EY 21.50 21.79 13.10 13.14 13.67 0.00 -
DY 7.89 9.00 4.12 5.33 6.39 0.00 -
P/NAPS 0.75 0.75 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