[FSBM] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 113.51%
YoY- 116.36%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 9,183 25,731 29,187 31,690 17,178 17,104 35,772 -59.57%
PBT -1,883 2,137 3,030 5,764 2,422 3,378 3,053 -
Tax 64 4 0 -586 -1 0 0 -
NP -1,819 2,141 3,030 5,178 2,421 3,378 3,053 -
-
NP to SH -1,605 2,201 3,038 5,184 2,428 3,401 3,057 -
-
Tax Rate - -0.19% 0.00% 10.17% 0.04% 0.00% 0.00% -
Total Cost 11,002 23,590 26,157 26,512 14,757 13,726 32,719 -51.61%
-
Net Worth 86,549 88,369 86,094 82,792 77,827 74,203 70,034 15.14%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 2,744 - 2,741 1,644 1,545 - -
Div Payout % - 124.69% - 52.88% 67.72% 45.45% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 86,549 88,369 86,094 82,792 77,827 74,203 70,034 15.14%
NOSH 54,778 54,887 54,837 54,829 54,808 51,530 51,120 4.71%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -19.81% 8.32% 10.38% 16.34% 14.09% 19.75% 8.53% -
ROE -1.85% 2.49% 3.53% 6.26% 3.12% 4.58% 4.36% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 16.76 46.88 53.22 57.80 31.34 33.19 69.98 -61.40%
EPS -2.93 4.01 5.54 9.45 4.43 6.60 5.98 -
DPS 0.00 5.00 0.00 5.00 3.00 3.00 0.00 -
NAPS 1.58 1.61 1.57 1.51 1.42 1.44 1.37 9.96%
Adjusted Per Share Value based on latest NOSH - 54,829
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.79 5.02 5.70 6.19 3.35 3.34 6.98 -59.60%
EPS -0.31 0.43 0.59 1.01 0.47 0.66 0.60 -
DPS 0.00 0.54 0.00 0.54 0.32 0.30 0.00 -
NAPS 0.169 0.1725 0.1681 0.1616 0.1519 0.1449 0.1367 15.17%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.16 1.47 1.42 1.50 1.30 1.50 1.10 -
P/RPS 6.92 3.14 2.67 2.60 4.15 4.52 1.57 168.58%
P/EPS -39.59 36.66 25.63 15.86 29.35 22.73 18.39 -
EY -2.53 2.73 3.90 6.30 3.41 4.40 5.44 -
DY 0.00 3.40 0.00 3.33 2.31 2.00 0.00 -
P/NAPS 0.73 0.91 0.90 0.99 0.92 1.04 0.80 -5.91%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 23/08/07 17/05/07 27/02/07 21/11/06 23/08/06 09/06/06 -
Price 0.96 1.21 1.49 1.53 1.45 1.30 1.19 -
P/RPS 5.73 2.58 2.80 2.65 4.63 3.92 1.70 124.63%
P/EPS -32.76 30.17 26.90 16.18 32.73 19.70 19.90 -
EY -3.05 3.31 3.72 6.18 3.06 5.08 5.03 -
DY 0.00 4.13 0.00 3.27 2.07 2.31 0.00 -
P/NAPS 0.61 0.75 0.95 1.01 1.02 0.90 0.87 -21.05%

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