[FSBM] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 137.5%
YoY- 116.12%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 74,814 70,582 61,553 64,523 53,672 61,254 61,569 13.85%
PBT 13,887 9,316 7,221 5,777 -6,522 -6,136 -11,512 -
Tax -1,009 -923 -1,185 -2,672 -1,758 -2,621 -1,990 -36.38%
NP 12,878 8,393 6,036 3,105 -8,280 -8,757 -13,502 -
-
NP to SH 12,894 8,419 6,036 3,105 -8,280 -8,757 -13,502 -
-
Tax Rate 7.27% 9.91% 16.41% 46.25% - - - -
Total Cost 61,936 62,189 55,517 61,418 61,952 70,011 75,071 -12.02%
-
Net Worth 65,007 63,442 60,895 58,830 53,021 55,065 54,699 12.18%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,535 - - - - - - -
Div Payout % 11.91% - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 65,007 63,442 60,895 58,830 53,021 55,065 54,699 12.18%
NOSH 51,186 51,163 51,173 51,157 51,080 51,463 51,120 0.08%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 17.21% 11.89% 9.81% 4.81% -15.43% -14.30% -21.93% -
ROE 19.83% 13.27% 9.91% 5.28% -15.62% -15.90% -24.68% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 146.16 137.95 120.28 126.13 105.07 119.02 120.44 13.75%
EPS 25.19 16.46 11.80 6.07 -16.21 -17.02 -26.41 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.24 1.19 1.15 1.038 1.07 1.07 12.09%
Adjusted Per Share Value based on latest NOSH - 51,157
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 14.68 13.85 12.08 12.66 10.53 12.02 12.08 13.86%
EPS 2.53 1.65 1.18 0.61 -1.63 -1.72 -2.65 -
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1276 0.1245 0.1195 0.1155 0.1041 0.1081 0.1074 12.16%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.97 0.99 1.20 0.82 1.11 1.16 1.10 -
P/RPS 0.66 0.72 1.00 0.65 1.06 0.97 0.91 -19.26%
P/EPS 3.85 6.02 10.17 13.51 -6.85 -6.82 -4.16 -
EY 25.97 16.62 9.83 7.40 -14.60 -14.67 -24.01 -
DY 3.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 1.01 0.71 1.07 1.08 1.03 -18.32%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 22/08/05 25/05/05 22/02/05 26/11/04 25/08/04 26/05/04 -
Price 0.97 1.00 1.00 1.25 1.05 1.10 1.18 -
P/RPS 0.66 0.72 0.83 0.99 1.00 0.92 0.98 -23.14%
P/EPS 3.85 6.08 8.48 20.59 -6.48 -6.46 -4.47 -
EY 25.97 16.46 11.80 4.86 -15.44 -15.47 -22.38 -
DY 3.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 0.84 1.09 1.01 1.03 1.10 -21.82%

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