[FSBM] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 5.45%
YoY- 44.65%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 95,791 88,660 74,814 53,672 54,374 50,313 56,700 9.12%
PBT 9,048 11,425 13,887 -6,522 -14,423 -7,771 -586 -
Tax -518 -15 -1,009 -1,758 -537 -501 733 -
NP 8,530 11,410 12,878 -8,280 -14,960 -8,272 147 96.70%
-
NP to SH 8,818 11,282 12,894 -8,280 -14,960 -8,047 -1,145 -
-
Tax Rate 5.73% 0.13% 7.27% - - - - -
Total Cost 87,261 77,250 61,936 61,952 69,334 58,585 56,553 7.49%
-
Net Worth 86,549 77,827 65,007 53,021 47,544 61,396 70,579 3.45%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 5,485 4,724 1,535 - - 1,841 2,355 15.12%
Div Payout % 62.21% 41.87% 11.91% - - 0.00% 0.00% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 86,549 77,827 65,007 53,021 47,544 61,396 70,579 3.45%
NOSH 54,778 54,808 51,186 51,080 51,123 51,163 51,144 1.15%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.90% 12.87% 17.21% -15.43% -27.51% -16.44% 0.26% -
ROE 10.19% 14.50% 19.83% -15.62% -31.47% -13.11% -1.62% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 174.87 161.76 146.16 105.07 106.36 98.34 110.86 7.88%
EPS 16.10 20.58 25.19 -16.21 -29.26 -15.73 -2.24 -
DPS 10.00 8.62 3.00 0.00 0.00 3.60 4.60 13.81%
NAPS 1.58 1.42 1.27 1.038 0.93 1.20 1.38 2.28%
Adjusted Per Share Value based on latest NOSH - 51,080
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 18.75 17.35 14.64 10.51 10.64 9.85 11.10 9.12%
EPS 1.73 2.21 2.52 -1.62 -2.93 -1.58 -0.22 -
DPS 1.07 0.92 0.30 0.00 0.00 0.36 0.46 15.10%
NAPS 0.1694 0.1523 0.1272 0.1038 0.0931 0.1202 0.1382 3.44%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.16 1.30 0.97 1.11 1.43 1.72 2.30 -
P/RPS 0.66 0.80 0.66 1.06 1.34 1.75 2.07 -17.33%
P/EPS 7.21 6.32 3.85 -6.85 -4.89 -10.94 -102.74 -
EY 13.88 15.83 25.97 -14.60 -20.46 -9.14 -0.97 -
DY 8.62 6.63 3.09 0.00 0.00 2.09 2.00 27.55%
P/NAPS 0.73 0.92 0.76 1.07 1.54 1.43 1.67 -12.87%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 21/11/06 24/11/05 26/11/04 20/11/03 25/11/02 26/11/01 -
Price 0.96 1.45 0.97 1.05 1.34 1.72 2.26 -
P/RPS 0.55 0.90 0.66 1.00 1.26 1.75 2.04 -19.61%
P/EPS 5.96 7.04 3.85 -6.48 -4.58 -10.94 -100.95 -
EY 16.77 14.20 25.97 -15.44 -21.84 -9.14 -0.99 -
DY 10.42 5.94 3.09 0.00 0.00 2.09 2.04 31.21%
P/NAPS 0.61 1.02 0.76 1.01 1.44 1.43 1.64 -15.19%

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