[FSBM] QoQ TTM 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- 53.15%
YoY- 255.72%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 87,894 93,090 72,680 74,814 70,582 61,553 64,523 22.95%
PBT 11,644 10,867 9,468 13,887 9,316 7,221 5,777 59.76%
Tax -14 -47 44 -1,009 -923 -1,185 -2,672 -97.01%
NP 11,630 10,820 9,512 12,878 8,393 6,036 3,105 141.76%
-
NP to SH 11,485 10,678 9,366 12,894 8,419 6,036 3,105 139.74%
-
Tax Rate 0.12% 0.43% -0.46% 7.27% 9.91% 16.41% 46.25% -
Total Cost 76,264 82,270 63,168 61,936 62,189 55,517 61,418 15.57%
-
Net Worth 74,203 70,034 51,136 65,007 63,442 60,895 58,830 16.78%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,615 3,069 3,069 1,535 - - - -
Div Payout % 40.19% 28.75% 32.78% 11.91% - - - -
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 74,203 70,034 51,136 65,007 63,442 60,895 58,830 16.78%
NOSH 51,530 51,120 51,136 51,186 51,163 51,173 51,157 0.48%
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 13.23% 11.62% 13.09% 17.21% 11.89% 9.81% 4.81% -
ROE 15.48% 15.25% 18.32% 19.83% 13.27% 9.91% 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 170.57 182.10 142.13 146.16 137.95 120.28 126.13 22.35%
EPS 22.29 20.89 18.32 25.19 16.46 11.80 6.07 138.58%
DPS 9.00 6.00 6.00 3.00 0.00 0.00 0.00 -
NAPS 1.44 1.37 1.00 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 17.16 18.17 14.19 14.60 13.78 12.02 12.60 22.93%
EPS 2.24 2.08 1.83 2.52 1.64 1.18 0.61 138.58%
DPS 0.90 0.60 0.60 0.30 0.00 0.00 0.00 -
NAPS 0.1449 0.1367 0.0998 0.1269 0.1239 0.1189 0.1148 16.84%
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 0.88 0.60 0.65 0.66 0.72 1.00 0.65 22.44%
P/EPS 6.73 5.27 5.02 3.85 6.02 10.17 13.51 -37.23%
EY 14.86 18.99 19.91 25.97 16.62 9.83 7.40 59.37%
DY 6.00 5.45 6.52 3.09 0.00 0.00 0.00 -
P/NAPS 1.04 0.80 0.92 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 0.76 0.65 0.79 0.66 0.72 0.83 0.99 -16.20%
P/EPS 5.83 5.70 6.12 3.85 6.08 8.48 20.59 -56.97%
EY 17.14 17.55 16.35 25.97 16.46 11.80 4.86 132.23%
DY 6.92 5.04 5.36 3.09 0.00 0.00 0.00 -
P/NAPS 0.90 0.87 1.12 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