[FSBM] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -23.34%
YoY- -94.0%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 87,894 70,582 61,254 45,632 47,273 60,150 49,235 10.13%
PBT 11,644 9,316 -6,136 -16,655 -8,030 2,643 10,238 2.16%
Tax -14 -923 -2,621 322 -614 1,570 1,131 -
NP 11,630 8,393 -8,757 -16,333 -8,644 4,213 11,369 0.37%
-
NP to SH 11,485 8,419 -8,757 -16,333 -8,419 2,516 9,181 3.80%
-
Tax Rate 0.12% 9.91% - - - -59.40% -11.05% -
Total Cost 76,264 62,189 70,011 61,965 55,917 55,937 37,866 12.37%
-
Net Worth 74,203 63,442 55,065 49,638 64,986 73,536 68,951 1.23%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 4,615 - - 1,841 - 2,355 776 34.58%
Div Payout % 40.19% - - 0.00% - 93.60% 8.46% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 74,203 63,442 55,065 49,638 64,986 73,536 68,951 1.23%
NOSH 51,530 51,163 51,463 51,173 51,170 51,067 15,887 21.65%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 13.23% 11.89% -14.30% -35.79% -18.29% 7.00% 23.09% -
ROE 15.48% 13.27% -15.90% -32.90% -12.96% 3.42% 13.32% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 170.57 137.95 119.02 89.17 92.38 117.79 309.90 -9.46%
EPS 22.29 16.46 -17.02 -31.92 -16.45 4.93 57.79 -14.67%
DPS 9.00 0.00 0.00 3.60 0.00 4.61 4.89 10.69%
NAPS 1.44 1.24 1.07 0.97 1.27 1.44 4.34 -16.78%
Adjusted Per Share Value based on latest NOSH - 51,173
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 17.25 13.85 12.02 8.96 9.28 11.81 9.66 10.14%
EPS 2.25 1.65 -1.72 -3.21 -1.65 0.49 1.80 3.78%
DPS 0.91 0.00 0.00 0.36 0.00 0.46 0.15 35.03%
NAPS 0.1456 0.1245 0.1081 0.0974 0.1275 0.1443 0.1353 1.22%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.50 0.99 1.16 1.54 1.91 2.78 18.90 -
P/RPS 0.88 0.72 0.97 1.73 2.07 2.36 6.10 -27.56%
P/EPS 6.73 6.02 -6.82 -4.83 -11.61 56.43 32.71 -23.15%
EY 14.86 16.62 -14.67 -20.73 -8.61 1.77 3.06 30.11%
DY 6.00 0.00 0.00 2.34 0.00 1.66 0.26 68.69%
P/NAPS 1.04 0.80 1.08 1.59 1.50 1.93 4.35 -21.20%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 22/08/05 25/08/04 25/08/03 29/08/02 17/08/01 28/08/00 -
Price 1.30 1.00 1.10 1.63 2.00 2.72 18.80 -
P/RPS 0.76 0.72 0.92 1.83 2.16 2.31 6.07 -29.25%
P/EPS 5.83 6.08 -6.46 -5.11 -12.16 55.21 32.53 -24.90%
EY 17.14 16.46 -15.47 -19.58 -8.23 1.81 3.07 33.17%
DY 6.92 0.00 0.00 2.21 0.00 1.70 0.26 72.74%
P/NAPS 0.90 0.81 1.03 1.68 1.57 1.89 4.33 -23.02%

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