[FSBM] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
17-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -8.93%
YoY- -59.55%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 17,178 17,104 35,772 18,606 16,412 22,300 15,362 7.72%
PBT 2,422 3,378 3,053 2,572 2,641 2,601 1,654 28.92%
Tax -1 0 0 -14 0 -33 91 -
NP 2,421 3,378 3,053 2,558 2,641 2,568 1,745 24.36%
-
NP to SH 2,428 3,401 3,057 2,396 2,631 2,594 1,745 24.60%
-
Tax Rate 0.04% 0.00% 0.00% 0.54% 0.00% 1.27% -5.50% -
Total Cost 14,757 13,726 32,719 16,048 13,771 19,732 13,617 5.50%
-
Net Worth 77,827 74,203 70,034 51,136 65,007 63,442 60,895 17.75%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,644 1,545 - 1,534 1,535 - - -
Div Payout % 67.72% 45.45% - 64.03% 58.37% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 77,827 74,203 70,034 51,136 65,007 63,442 60,895 17.75%
NOSH 54,808 51,530 51,120 51,136 51,186 51,163 51,173 4.67%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.09% 19.75% 8.53% 13.75% 16.09% 11.52% 11.36% -
ROE 3.12% 4.58% 4.36% 4.69% 4.05% 4.09% 2.87% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 31.34 33.19 69.98 36.38 32.06 43.59 30.02 2.90%
EPS 4.43 6.60 5.98 4.68 5.14 5.07 3.41 19.04%
DPS 3.00 3.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 1.42 1.44 1.37 1.00 1.27 1.24 1.19 12.49%
Adjusted Per Share Value based on latest NOSH - 51,136
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.35 3.34 6.98 3.63 3.20 4.35 3.00 7.62%
EPS 0.47 0.66 0.60 0.47 0.51 0.51 0.34 24.06%
DPS 0.32 0.30 0.00 0.30 0.30 0.00 0.00 -
NAPS 0.1519 0.1449 0.1367 0.0998 0.1269 0.1239 0.1189 17.72%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.30 1.50 1.10 0.92 0.97 0.99 1.20 -
P/RPS 4.15 4.52 1.57 2.53 3.03 2.27 4.00 2.48%
P/EPS 29.35 22.73 18.39 19.64 18.87 19.53 35.19 -11.38%
EY 3.41 4.40 5.44 5.09 5.30 5.12 2.84 12.95%
DY 2.31 2.00 0.00 3.26 3.09 0.00 0.00 -
P/NAPS 0.92 1.04 0.80 0.92 0.76 0.80 1.01 -6.02%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 23/08/06 09/06/06 17/02/06 24/11/05 22/08/05 25/05/05 -
Price 1.45 1.30 1.19 1.12 0.97 1.00 1.00 -
P/RPS 4.63 3.92 1.70 3.08 3.03 2.29 3.33 24.54%
P/EPS 32.73 19.70 19.90 23.90 18.87 19.72 29.33 7.57%
EY 3.06 5.08 5.03 4.18 5.30 5.07 3.41 -6.95%
DY 2.07 2.31 0.00 2.68 3.09 0.00 0.00 -
P/NAPS 1.02 0.90 0.87 1.12 0.76 0.81 0.84 13.80%

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