[FSBM] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -31.38%
YoY- -21.84%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 27,904 43,643 64,101 95,791 103,786 95,159 101,744 -57.82%
PBT -6,535 -2,289 3,519 9,048 13,353 14,594 14,617 -
Tax 1,610 1,767 1,767 -518 -583 -587 -587 -
NP -4,925 -522 5,286 8,530 12,770 14,007 14,030 -
-
NP to SH -4,491 -52 5,700 8,818 12,851 14,051 14,070 -
-
Tax Rate - - -50.21% 5.73% 4.37% 4.02% 4.02% -
Total Cost 32,829 44,165 58,815 87,261 91,016 81,152 87,714 -48.09%
-
Net Worth 81,730 83,887 86,585 86,549 88,369 86,094 82,792 -0.85%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 2,744 2,744 5,485 7,130 5,931 5,931 -
Div Payout % - 0.00% 48.15% 62.21% 55.48% 42.21% 42.16% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 81,730 83,887 86,585 86,549 88,369 86,094 82,792 -0.85%
NOSH 54,852 54,828 54,801 54,778 54,887 54,837 54,829 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -17.65% -1.20% 8.25% 8.90% 12.30% 14.72% 13.79% -
ROE -5.49% -0.06% 6.58% 10.19% 14.54% 16.32% 16.99% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 50.87 79.60 116.97 174.87 189.09 173.53 185.56 -57.83%
EPS -8.19 -0.09 10.40 16.10 23.41 25.62 25.66 -
DPS 0.00 5.00 5.00 10.00 13.00 10.82 10.82 -
NAPS 1.49 1.53 1.58 1.58 1.61 1.57 1.51 -0.88%
Adjusted Per Share Value based on latest NOSH - 54,778
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 5.48 8.57 12.58 18.80 20.37 18.68 19.97 -57.80%
EPS -0.88 -0.01 1.12 1.73 2.52 2.76 2.76 -
DPS 0.00 0.54 0.54 1.08 1.40 1.16 1.16 -
NAPS 0.1604 0.1646 0.1699 0.1699 0.1734 0.169 0.1625 -0.86%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.54 0.75 0.87 1.16 1.47 1.42 1.50 -
P/RPS 1.06 0.94 0.74 0.66 0.78 0.82 0.81 19.66%
P/EPS -6.60 -790.79 8.36 7.21 6.28 5.54 5.85 -
EY -15.16 -0.13 11.96 13.88 15.93 18.04 17.11 -
DY 0.00 6.67 5.75 8.62 8.84 7.62 7.21 -
P/NAPS 0.36 0.49 0.55 0.73 0.91 0.90 0.99 -49.08%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 29/02/08 23/11/07 23/08/07 17/05/07 27/02/07 -
Price 0.76 0.66 0.85 0.96 1.21 1.49 1.53 -
P/RPS 1.49 0.83 0.73 0.55 0.64 0.86 0.82 48.96%
P/EPS -9.28 -695.90 8.17 5.96 5.17 5.82 5.96 -
EY -10.77 -0.14 12.24 16.77 19.35 17.20 16.77 -
DY 0.00 7.58 5.88 10.42 10.74 7.26 7.07 -
P/NAPS 0.51 0.43 0.54 0.61 0.75 0.95 1.01 -36.61%

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