[FSBM] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 60.64%
YoY- 347.25%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 52,876 35,772 72,681 54,075 37,663 15,362 63,492 -11.51%
PBT 6,431 3,053 9,468 6,896 4,255 1,654 5,777 7.43%
Tax 0 0 -47 -33 -33 91 -2,672 -
NP 6,431 3,053 9,421 6,863 4,222 1,745 3,105 62.70%
-
NP to SH 6,458 3,057 9,366 6,970 4,339 1,745 3,105 63.15%
-
Tax Rate 0.00% 0.00% 0.50% 0.48% 0.78% -5.50% 46.25% -
Total Cost 46,445 32,719 63,260 47,212 33,441 13,617 60,387 -16.09%
-
Net Worth 74,158 70,034 67,501 64,944 63,447 60,895 58,826 16.74%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,544 - 1,534 1,534 - - - -
Div Payout % 23.92% - 16.38% 22.01% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 74,158 70,034 67,501 64,944 63,447 60,895 58,826 16.74%
NOSH 51,499 51,120 51,137 51,137 51,167 51,173 51,153 0.45%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.16% 8.53% 12.96% 12.69% 11.21% 11.36% 4.89% -
ROE 8.71% 4.36% 13.88% 10.73% 6.84% 2.87% 5.28% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 102.67 69.98 142.13 105.74 73.61 30.02 124.12 -11.91%
EPS 12.54 5.98 18.31 13.63 8.48 3.41 6.07 62.42%
DPS 3.00 0.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.44 1.37 1.32 1.27 1.24 1.19 1.15 16.22%
Adjusted Per Share Value based on latest NOSH - 51,186
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.35 7.00 14.23 10.58 7.37 3.01 12.43 -11.52%
EPS 1.26 0.60 1.83 1.36 0.85 0.34 0.61 62.40%
DPS 0.30 0.00 0.30 0.30 0.00 0.00 0.00 -
NAPS 0.1452 0.1371 0.1321 0.1271 0.1242 0.1192 0.1152 16.73%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.50 1.10 0.92 0.97 0.99 1.20 0.82 -
P/RPS 1.46 1.57 0.65 0.92 1.34 4.00 0.66 70.02%
P/EPS 11.96 18.39 5.02 7.12 11.67 35.19 13.51 -7.82%
EY 8.36 5.44 19.91 14.05 8.57 2.84 7.40 8.49%
DY 2.00 0.00 3.26 3.09 0.00 0.00 0.00 -
P/NAPS 1.04 0.80 0.70 0.76 0.80 1.01 0.71 29.06%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 09/06/06 17/02/06 24/11/05 22/08/05 25/05/05 22/02/05 -
Price 1.30 1.19 1.12 0.97 1.00 1.00 1.25 -
P/RPS 1.27 1.70 0.79 0.92 1.36 3.33 1.01 16.54%
P/EPS 10.37 19.90 6.12 7.12 11.79 29.33 20.59 -36.77%
EY 9.65 5.03 16.35 14.05 8.48 3.41 4.86 58.17%
DY 2.31 0.00 2.68 3.09 0.00 0.00 0.00 -
P/NAPS 0.90 0.87 0.85 0.76 0.81 0.84 1.09 -12.01%

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