[FSBM] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 94.4%
YoY- 144.7%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 72,680 74,814 70,582 61,553 64,523 53,672 61,254 12.04%
PBT 9,468 13,887 9,316 7,221 5,777 -6,522 -6,136 -
Tax 44 -1,009 -923 -1,185 -2,672 -1,758 -2,621 -
NP 9,512 12,878 8,393 6,036 3,105 -8,280 -8,757 -
-
NP to SH 9,366 12,894 8,419 6,036 3,105 -8,280 -8,757 -
-
Tax Rate -0.46% 7.27% 9.91% 16.41% 46.25% - - -
Total Cost 63,168 61,936 62,189 55,517 61,418 61,952 70,011 -6.60%
-
Net Worth 51,136 65,007 63,442 60,895 58,830 53,021 55,065 -4.80%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,069 1,535 - - - - - -
Div Payout % 32.78% 11.91% - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 51,136 65,007 63,442 60,895 58,830 53,021 55,065 -4.80%
NOSH 51,136 51,186 51,163 51,173 51,157 51,080 51,463 -0.42%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.09% 17.21% 11.89% 9.81% 4.81% -15.43% -14.30% -
ROE 18.32% 19.83% 13.27% 9.91% 5.28% -15.62% -15.90% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 142.13 146.16 137.95 120.28 126.13 105.07 119.02 12.52%
EPS 18.32 25.19 16.46 11.80 6.07 -16.21 -17.02 -
DPS 6.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.27 1.24 1.19 1.15 1.038 1.07 -4.39%
Adjusted Per Share Value based on latest NOSH - 51,173
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.22 14.63 13.81 12.04 12.62 10.50 11.98 12.07%
EPS 1.83 2.52 1.65 1.18 0.61 -1.62 -1.71 -
DPS 0.60 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.1272 0.1241 0.1191 0.1151 0.1037 0.1077 -4.81%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.92 0.97 0.99 1.20 0.82 1.11 1.16 -
P/RPS 0.65 0.66 0.72 1.00 0.65 1.06 0.97 -23.36%
P/EPS 5.02 3.85 6.02 10.17 13.51 -6.85 -6.82 -
EY 19.91 25.97 16.62 9.83 7.40 -14.60 -14.67 -
DY 6.52 3.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.76 0.80 1.01 0.71 1.07 1.08 -10.11%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/02/06 24/11/05 22/08/05 25/05/05 22/02/05 26/11/04 25/08/04 -
Price 1.12 0.97 1.00 1.00 1.25 1.05 1.10 -
P/RPS 0.79 0.66 0.72 0.83 0.99 1.00 0.92 -9.63%
P/EPS 6.12 3.85 6.08 8.48 20.59 -6.48 -6.46 -
EY 16.35 25.97 16.46 11.80 4.86 -15.44 -15.47 -
DY 5.36 3.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.76 0.81 0.84 1.09 1.01 1.03 5.72%

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