[FSBM] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 113.51%
YoY- 116.36%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 5,640 13,898 0 31,690 18,606 20,740 9,889 -8.92%
PBT -9,050 -2,361 235 5,764 2,572 6,991 -5,308 9.29%
Tax 347 92 1,699 -586 -14 -1,067 -153 -
NP -8,703 -2,269 1,934 5,178 2,558 5,924 -5,461 8.06%
-
NP to SH -8,703 -2,293 2,066 5,184 2,396 5,924 -5,461 8.06%
-
Tax Rate - - -722.98% 10.17% 0.54% 15.26% - -
Total Cost 14,343 16,167 -1,934 26,512 16,048 14,816 15,350 -1.12%
-
Net Worth 62,882 75,887 86,585 82,792 51,136 58,830 41,949 6.97%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 2,741 1,534 - - -
Div Payout % - - - 52.88% 64.03% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 62,882 75,887 86,585 82,792 51,136 58,830 41,949 6.97%
NOSH 53,745 54,595 54,801 54,829 51,136 51,157 51,157 0.82%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -154.31% -16.33% 0.00% 16.34% 13.75% 28.56% -55.22% -
ROE -13.84% -3.02% 2.39% 6.26% 4.69% 10.07% -13.02% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.49 25.46 0.00 57.80 36.38 40.54 19.33 -9.67%
EPS -16.19 -4.20 3.77 9.45 4.68 11.58 -10.68 7.17%
DPS 0.00 0.00 0.00 5.00 3.00 0.00 0.00 -
NAPS 1.17 1.39 1.58 1.51 1.00 1.15 0.82 6.09%
Adjusted Per Share Value based on latest NOSH - 54,829
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.10 2.71 0.00 6.19 3.63 4.05 1.93 -8.93%
EPS -1.70 -0.45 0.40 1.01 0.47 1.16 -1.07 8.01%
DPS 0.00 0.00 0.00 0.54 0.30 0.00 0.00 -
NAPS 0.1228 0.1481 0.169 0.1616 0.0998 0.1148 0.0819 6.97%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.39 0.60 0.87 1.50 0.92 0.82 1.39 -
P/RPS 3.72 2.36 0.00 2.60 2.53 2.02 7.19 -10.39%
P/EPS -2.41 -14.29 23.08 15.86 19.64 7.08 -13.02 -24.48%
EY -41.52 -7.00 4.33 6.30 5.09 14.12 -7.68 32.44%
DY 0.00 0.00 0.00 3.33 3.26 0.00 0.00 -
P/NAPS 0.33 0.43 0.55 0.99 0.92 0.71 1.70 -23.88%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 29/02/08 27/02/07 17/02/06 22/02/05 26/02/04 -
Price 0.44 0.53 0.85 1.53 1.12 1.25 1.19 -
P/RPS 4.19 2.08 0.00 2.65 3.08 3.08 6.16 -6.21%
P/EPS -2.72 -12.62 22.55 16.18 23.90 10.79 -11.15 -20.93%
EY -36.80 -7.92 4.44 6.18 4.18 9.26 -8.97 26.49%
DY 0.00 0.00 0.00 3.27 2.68 0.00 0.00 -
P/NAPS 0.38 0.38 0.54 1.01 1.12 1.09 1.45 -19.98%

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