[FSBM] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -39.56%
YoY- -198.67%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 101,744 72,681 63,492 48,932 56,098 43,997 56,264 10.37%
PBT 14,617 9,468 5,777 -19,340 -5,280 -6,658 3,381 27.62%
Tax -587 -47 -2,672 76 -1,170 6,658 -116 31.01%
NP 14,030 9,421 3,105 -19,264 -6,450 0 3,265 27.49%
-
NP to SH 14,070 9,366 3,105 -19,264 -6,450 -6,950 3,265 27.55%
-
Tax Rate 4.02% 0.50% 46.25% - - - 3.43% -
Total Cost 87,714 63,260 60,387 68,196 62,548 43,997 52,999 8.75%
-
Net Worth 82,780 67,501 58,826 42,451 60,868 68,016 79,448 0.68%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,385 1,534 - - 1,841 1,841 2,720 8.28%
Div Payout % 31.17% 16.38% - - 0.00% 0.00% 83.33% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 82,780 67,501 58,826 42,451 60,868 68,016 79,448 0.68%
NOSH 54,821 51,137 51,153 51,146 51,149 51,140 54,416 0.12%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.79% 12.96% 4.89% -39.37% -11.50% 0.00% 5.80% -
ROE 17.00% 13.88% 5.28% -45.38% -10.60% -10.22% 4.11% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 185.59 142.13 124.12 95.67 109.67 86.03 103.39 10.23%
EPS 25.66 18.31 6.07 -37.66 -12.61 -13.59 6.44 25.89%
DPS 8.00 3.00 0.00 0.00 3.60 3.60 5.00 8.14%
NAPS 1.51 1.32 1.15 0.83 1.19 1.33 1.46 0.56%
Adjusted Per Share Value based on latest NOSH - 51,157
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 19.97 14.27 12.46 9.60 11.01 8.64 11.04 10.37%
EPS 2.76 1.84 0.61 -3.78 -1.27 -1.36 0.64 27.56%
DPS 0.86 0.30 0.00 0.00 0.36 0.36 0.53 8.39%
NAPS 0.1625 0.1325 0.1155 0.0833 0.1195 0.1335 0.1559 0.69%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.50 0.92 0.82 1.39 1.70 2.58 3.16 -
P/RPS 0.81 0.65 0.66 1.45 1.55 3.00 3.06 -19.86%
P/EPS 5.84 5.02 13.51 -3.69 -13.48 -18.98 52.67 -30.67%
EY 17.11 19.91 7.40 -27.10 -7.42 -5.27 1.90 44.21%
DY 5.33 3.26 0.00 0.00 2.12 1.40 1.58 22.45%
P/NAPS 0.99 0.70 0.71 1.67 1.43 1.94 2.16 -12.18%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 17/02/06 22/02/05 26/02/04 28/02/03 27/02/02 26/02/01 -
Price 1.53 1.12 1.25 1.19 1.55 2.40 4.18 -
P/RPS 0.82 0.79 1.01 1.24 1.41 2.79 4.04 -23.33%
P/EPS 5.96 6.12 20.59 -3.16 -12.29 -17.66 69.67 -33.60%
EY 16.77 16.35 4.86 -31.65 -8.14 -5.66 1.44 50.52%
DY 5.23 2.68 0.00 0.00 2.32 1.50 1.20 27.79%
P/NAPS 1.01 0.85 1.09 1.43 1.30 1.80 2.86 -15.91%

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