[FSBM] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- 7.19%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 72,681 63,492 48,932 56,098 43,997 56,264 44,323 -0.52%
PBT 9,468 5,777 -19,340 -5,280 -6,658 3,381 12,632 0.30%
Tax -47 -2,672 76 -1,170 6,658 -116 -968 3.26%
NP 9,421 3,105 -19,264 -6,450 0 3,265 11,664 0.22%
-
NP to SH 9,366 3,105 -19,264 -6,450 -6,950 3,265 11,664 0.23%
-
Tax Rate 0.50% 46.25% - - - 3.43% 7.66% -
Total Cost 63,260 60,387 68,196 62,548 43,997 52,999 32,659 -0.70%
-
Net Worth 67,501 58,826 42,451 60,868 68,016 79,448 63,918 -0.05%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 1,534 - - 1,841 1,841 2,720 - -100.00%
Div Payout % 16.38% - - 0.00% 0.00% 83.33% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 67,501 58,826 42,451 60,868 68,016 79,448 63,918 -0.05%
NOSH 51,137 51,153 51,146 51,149 51,140 54,416 15,552 -1.25%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 12.96% 4.89% -39.37% -11.50% 0.00% 5.80% 26.32% -
ROE 13.88% 5.28% -45.38% -10.60% -10.22% 4.11% 18.25% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 142.13 124.12 95.67 109.67 86.03 103.39 285.00 0.74%
EPS 18.31 6.07 -37.66 -12.61 -13.59 6.44 75.00 1.51%
DPS 3.00 0.00 0.00 3.60 3.60 5.00 0.00 -100.00%
NAPS 1.32 1.15 0.83 1.19 1.33 1.46 4.11 1.21%
Adjusted Per Share Value based on latest NOSH - 51,194
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 14.27 12.46 9.60 11.01 8.64 11.04 8.70 -0.52%
EPS 1.84 0.61 -3.78 -1.27 -1.36 0.64 2.29 0.23%
DPS 0.30 0.00 0.00 0.36 0.36 0.53 0.00 -100.00%
NAPS 0.1325 0.1155 0.0833 0.1195 0.1335 0.1559 0.1255 -0.05%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.92 0.82 1.39 1.70 2.58 3.16 0.00 -
P/RPS 0.65 0.66 1.45 1.55 3.00 3.06 0.00 -100.00%
P/EPS 5.02 13.51 -3.69 -13.48 -18.98 52.67 0.00 -100.00%
EY 19.91 7.40 -27.10 -7.42 -5.27 1.90 0.00 -100.00%
DY 3.26 0.00 0.00 2.12 1.40 1.58 0.00 -100.00%
P/NAPS 0.70 0.71 1.67 1.43 1.94 2.16 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 17/02/06 22/02/05 26/02/04 28/02/03 27/02/02 26/02/01 01/03/00 -
Price 1.12 1.25 1.19 1.55 2.40 4.18 23.90 -
P/RPS 0.79 1.01 1.24 1.41 2.79 4.04 8.39 2.54%
P/EPS 6.12 20.59 -3.16 -12.29 -17.66 69.67 31.87 1.76%
EY 16.35 4.86 -31.65 -8.14 -5.66 1.44 3.14 -1.73%
DY 2.68 0.00 0.00 2.32 1.50 1.20 0.00 -100.00%
P/NAPS 0.85 1.09 1.43 1.30 1.80 2.86 5.82 2.06%

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