[FSBM] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 11.76%
YoY- -43.89%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 6,331 8,826 23,490 46,651 27,904 103,786 87,894 -35.47%
PBT -21,006 -26,577 -13,613 -6,272 -6,535 13,353 11,644 -
Tax 3,166 -41 -3 -47 1,610 -583 -14 -
NP -17,840 -26,618 -13,616 -6,319 -4,925 12,770 11,630 -
-
NP to SH -18,093 -27,026 -13,616 -6,462 -4,491 12,851 11,485 -
-
Tax Rate - - - - - 4.37% 0.12% -
Total Cost 24,171 35,444 37,106 52,970 32,829 91,016 76,264 -17.41%
-
Net Worth 27,169 34,225 60,737 74,228 81,730 88,369 74,203 -15.40%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 7,130 4,615 -
Div Payout % - - - - - 55.48% 40.19% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 27,169 34,225 60,737 74,228 81,730 88,369 74,203 -15.40%
NOSH 93,687 53,653 53,749 53,789 54,852 54,887 51,530 10.46%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -281.79% -301.59% -57.97% -13.55% -17.65% 12.30% 13.23% -
ROE -66.59% -78.96% -22.42% -8.71% -5.49% 14.54% 15.48% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.76 16.45 43.70 86.73 50.87 189.09 170.57 -41.58%
EPS -19.31 -50.37 -25.33 -12.01 -8.19 23.41 22.29 -
DPS 0.00 0.00 0.00 0.00 0.00 13.00 9.00 -
NAPS 0.29 0.6379 1.13 1.38 1.49 1.61 1.44 -23.42%
Adjusted Per Share Value based on latest NOSH - 53,789
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1.24 1.73 4.61 9.16 5.48 20.37 17.25 -35.49%
EPS -3.55 -5.30 -2.67 -1.27 -0.88 2.52 2.25 -
DPS 0.00 0.00 0.00 0.00 0.00 1.40 0.91 -
NAPS 0.0533 0.0672 0.1192 0.1457 0.1604 0.1734 0.1456 -15.40%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.30 0.30 0.32 0.51 0.54 1.47 1.50 -
P/RPS 4.44 1.82 0.73 0.59 1.06 0.78 0.88 30.93%
P/EPS -1.55 -0.60 -1.26 -4.25 -6.60 6.28 6.73 -
EY -64.37 -167.91 -79.16 -23.56 -15.16 15.93 14.86 -
DY 0.00 0.00 0.00 0.00 0.00 8.84 6.00 -
P/NAPS 1.03 0.47 0.28 0.37 0.36 0.91 1.04 -0.16%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 26/08/10 28/08/09 27/08/08 23/08/07 23/08/06 -
Price 0.28 0.31 0.28 0.41 0.76 1.21 1.30 -
P/RPS 4.14 1.88 0.64 0.47 1.49 0.64 0.76 32.61%
P/EPS -1.45 -0.62 -1.11 -3.41 -9.28 5.17 5.83 -
EY -68.97 -162.49 -90.47 -29.30 -10.77 19.35 17.14 -
DY 0.00 0.00 0.00 0.00 0.00 10.74 6.92 -
P/NAPS 0.97 0.49 0.25 0.30 0.51 0.75 0.90 1.25%

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