[FSBM] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -38.2%
YoY- 39.24%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 9,536 7,997 11,736 31,888 45,525 85,468 93,405 -31.61%
PBT -8,425 -7,605 -11,129 -5,249 -9,105 4,378 11,804 -
Tax 0 10 -22 -472 -237 90 -1 -
NP -8,425 -7,594 -11,152 -5,721 -9,342 4,469 11,802 -
-
NP to SH -8,425 -7,594 -11,152 -5,721 -9,416 4,845 11,848 -
-
Tax Rate - - - - - -2.06% 0.01% -
Total Cost 17,961 15,591 22,888 37,609 54,867 80,998 81,602 -22.27%
-
Net Worth 24,204 31,343 55,903 70,441 78,892 86,602 77,889 -17.68%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 3,654 2,194 -
Div Payout % - - - - - 75.41% 18.52% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 24,204 31,343 55,903 70,441 78,892 86,602 77,889 -17.68%
NOSH 86,443 51,781 53,753 53,771 54,786 54,811 54,851 7.86%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -88.35% -94.96% -95.02% -17.94% -20.52% 5.23% 12.64% -
ROE -34.81% -24.23% -19.95% -8.12% -11.94% 5.59% 15.21% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.03 15.44 21.83 59.30 83.10 155.93 170.29 -36.60%
EPS -9.75 -14.67 -20.75 -10.64 -17.19 8.84 21.60 -
DPS 0.00 0.00 0.00 0.00 0.00 6.67 4.00 -
NAPS 0.28 0.6053 1.04 1.31 1.44 1.58 1.42 -23.68%
Adjusted Per Share Value based on latest NOSH - 53,777
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.86 1.56 2.29 6.23 8.89 16.68 18.23 -31.61%
EPS -1.64 -1.48 -2.18 -1.12 -1.84 0.95 2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.71 0.43 -
NAPS 0.0473 0.0612 0.1091 0.1375 0.154 0.1691 0.1521 -17.67%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.22 0.23 0.55 0.47 0.64 1.16 1.30 -
P/RPS 1.99 1.49 2.52 0.79 0.77 0.74 0.76 17.38%
P/EPS -2.26 -1.57 -2.65 -4.42 -3.72 13.12 6.02 -
EY -44.30 -63.77 -37.72 -22.64 -26.85 7.62 16.62 -
DY 0.00 0.00 0.00 0.00 0.00 5.75 3.08 -
P/NAPS 0.79 0.38 0.53 0.36 0.44 0.73 0.92 -2.50%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/11/11 23/11/10 24/11/09 27/11/08 23/11/07 21/11/06 -
Price 0.27 0.26 0.44 0.44 0.64 0.96 1.45 -
P/RPS 2.45 1.68 2.02 0.74 0.77 0.62 0.85 19.27%
P/EPS -2.77 -1.77 -2.12 -4.14 -3.72 10.86 6.71 -
EY -36.10 -56.41 -47.15 -24.18 -26.85 9.21 14.90 -
DY 0.00 0.00 0.00 0.00 0.00 6.94 2.76 -
P/NAPS 0.96 0.43 0.42 0.34 0.44 0.61 1.02 -1.00%

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