[FSBM] YoY 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- -135.29%
YoY- -372.0%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 31,690 18,606 20,740 9,889 15,331 9,546 22,249 6.06%
PBT 5,764 2,572 6,991 -5,308 -391 -2,882 3,190 10.35%
Tax -586 -14 -1,067 -153 -766 2,882 -364 8.25%
NP 5,178 2,558 5,924 -5,461 -1,157 0 2,826 10.61%
-
NP to SH 5,184 2,396 5,924 -5,461 -1,157 -2,979 2,826 10.63%
-
Tax Rate 10.17% 0.54% 15.26% - - - 11.41% -
Total Cost 26,512 16,048 14,816 15,350 16,488 9,546 19,423 5.31%
-
Net Worth 82,792 51,136 58,830 41,949 60,921 68,076 68,766 3.14%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,741 1,534 - - - 1,842 2,355 2.56%
Div Payout % 52.88% 64.03% - - - 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 82,792 51,136 58,830 41,949 60,921 68,076 68,766 3.14%
NOSH 54,829 51,136 51,157 51,157 51,194 51,185 47,100 2.56%
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 16.34% 13.75% 28.56% -55.22% -7.55% 0.00% 12.70% -
ROE 6.26% 4.69% 10.07% -13.02% -1.90% -4.38% 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 57.80 36.38 40.54 19.33 29.95 18.65 47.24 3.41%
EPS 9.45 4.68 11.58 -10.68 -2.26 -5.82 6.00 7.86%
DPS 5.00 3.00 0.00 0.00 0.00 3.60 5.00 0.00%
NAPS 1.51 1.00 1.15 0.82 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 6.19 3.63 4.05 1.93 2.99 1.86 4.34 6.09%
EPS 1.01 0.47 1.16 -1.07 -0.23 -0.58 0.55 10.65%
DPS 0.54 0.30 0.00 0.00 0.00 0.36 0.46 2.70%
NAPS 0.1616 0.0998 0.1148 0.0819 0.1189 0.1329 0.1342 3.14%
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 2.60 2.53 2.02 7.19 5.68 13.83 6.69 -14.56%
P/EPS 15.86 19.64 7.08 -13.02 -75.22 -44.33 52.67 -18.12%
EY 6.30 5.09 14.12 -7.68 -1.33 -2.26 1.90 22.10%
DY 3.33 3.26 0.00 0.00 0.00 1.40 1.58 13.22%
P/NAPS 0.99 0.92 0.71 1.70 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 2.65 3.08 3.08 6.16 5.18 12.87 8.85 -18.19%
P/EPS 16.18 23.90 10.79 -11.15 -68.58 -41.24 69.67 -21.59%
EY 6.18 4.18 9.26 -8.97 -1.46 -2.43 1.44 27.46%
DY 3.27 2.68 0.00 0.00 0.00 1.50 1.20 18.17%
P/NAPS 1.01 1.12 1.09 1.45 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