[FSBM] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 19.86%
YoY- -160.78%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 93,405 72,100 58,377 52,057 54,356 45,934 44,013 13.35%
PBT 11,804 9,194 -1,618 -18,709 -6,518 -5,034 250 90.05%
Tax -1 -44 -2,140 305 -538 5,034 334 -
NP 11,802 9,150 -3,758 -18,404 -7,057 0 585 64.95%
-
NP to SH 11,848 9,293 -3,758 -18,404 -7,057 -5,294 585 65.06%
-
Tax Rate 0.01% 0.48% - - - - -133.60% -
Total Cost 81,602 62,949 62,135 70,461 61,413 45,934 43,428 11.07%
-
Net Worth 77,889 64,944 53,105 47,561 61,368 70,618 63,215 3.53%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 2,194 2,045 - - - - - -
Div Payout % 18.52% 22.01% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 77,889 64,944 53,105 47,561 61,368 70,618 63,215 3.53%
NOSH 54,851 51,137 51,161 51,141 51,140 51,172 14,633 24.62%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.64% 12.69% -6.44% -35.35% -12.98% 0.00% 1.33% -
ROE 15.21% 14.31% -7.08% -38.70% -11.50% -7.50% 0.93% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 170.29 140.99 114.10 101.79 106.29 89.76 300.77 -9.04%
EPS 21.60 18.17 -7.35 -35.99 -13.80 -10.35 4.00 32.43%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.27 1.038 0.93 1.20 1.38 4.32 -16.91%
Adjusted Per Share Value based on latest NOSH - 51,123
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 18.28 14.11 11.43 10.19 10.64 8.99 8.62 13.34%
EPS 2.32 1.82 -0.74 -3.60 -1.38 -1.04 0.11 66.18%
DPS 0.43 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1525 0.1271 0.104 0.0931 0.1201 0.1382 0.1237 3.54%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.30 0.97 1.11 1.43 1.72 2.30 16.90 -
P/RPS 0.76 0.69 0.97 1.40 1.62 2.56 5.62 -28.34%
P/EPS 6.02 5.34 -15.11 -3.97 -12.46 -22.23 422.50 -50.74%
EY 16.62 18.74 -6.62 -25.17 -8.02 -4.50 0.24 102.58%
DY 3.08 4.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.76 1.07 1.54 1.43 1.67 3.91 -21.41%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 24/11/05 26/11/04 20/11/03 25/11/02 26/11/01 29/11/00 -
Price 1.45 0.97 1.05 1.34 1.72 2.26 4.34 -
P/RPS 0.85 0.69 0.92 1.32 1.62 2.52 1.44 -8.40%
P/EPS 6.71 5.34 -14.29 -3.72 -12.46 -21.84 108.50 -37.10%
EY 14.90 18.74 -7.00 -26.86 -8.02 -4.58 0.92 59.02%
DY 2.76 4.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.76 1.01 1.44 1.43 1.64 1.00 0.33%

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