[FSBM] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1.72%
YoY- -31.57%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 7,254 7,603 14,442 41,647 34,144 95,791 88,660 -34.08%
PBT -20,933 -22,049 -17,397 -6,307 -6,594 9,048 11,425 -
Tax 3,158 -122 330 -266 1,521 -518 -15 -
NP -17,775 -22,171 -17,067 -6,573 -5,073 8,530 11,410 -
-
NP to SH -18,028 -22,579 -17,067 -6,573 -4,996 8,818 11,282 -
-
Tax Rate - - - - - 5.73% 0.13% -
Total Cost 25,029 29,774 31,509 48,220 39,217 87,261 77,250 -17.11%
-
Net Worth 24,238 37,074 55,913 70,448 78,919 86,549 77,827 -17.65%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 5,485 4,724 -
Div Payout % - - - - - 62.21% 41.87% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 24,238 37,074 55,913 70,448 78,919 86,549 77,827 -17.65%
NOSH 86,567 61,250 53,763 53,777 54,805 54,778 54,808 7.90%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -245.04% -291.61% -118.18% -15.78% -14.86% 8.90% 12.87% -
ROE -74.38% -60.90% -30.52% -9.33% -6.33% 10.19% 14.50% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.38 12.41 26.86 77.44 62.30 174.87 161.76 -38.91%
EPS -20.83 -36.86 -31.74 -12.22 -9.12 16.10 20.58 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 8.62 -
NAPS 0.28 0.6053 1.04 1.31 1.44 1.58 1.42 -23.68%
Adjusted Per Share Value based on latest NOSH - 53,777
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.42 1.49 2.82 8.15 6.68 18.74 17.34 -34.07%
EPS -3.53 -4.42 -3.34 -1.29 -0.98 1.72 2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 1.07 0.92 -
NAPS 0.0474 0.0725 0.1094 0.1378 0.1544 0.1693 0.1522 -17.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.22 0.23 0.55 0.47 0.64 1.16 1.30 -
P/RPS 2.63 1.85 2.05 0.61 1.03 0.66 0.80 21.91%
P/EPS -1.06 -0.62 -1.73 -3.85 -7.02 7.21 6.32 -
EY -94.66 -160.28 -57.72 -26.01 -14.24 13.88 15.83 -
DY 0.00 0.00 0.00 0.00 0.00 8.62 6.63 -
P/NAPS 0.79 0.38 0.53 0.36 0.44 0.73 0.92 -2.50%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/11/11 23/11/10 24/11/09 27/11/08 23/11/07 21/11/06 -
Price 0.27 0.26 0.44 0.44 0.64 0.96 1.45 -
P/RPS 3.22 2.09 1.64 0.57 1.03 0.55 0.90 23.64%
P/EPS -1.30 -0.71 -1.39 -3.60 -7.02 5.96 7.04 -
EY -77.13 -141.78 -72.15 -27.78 -14.24 16.77 14.20 -
DY 0.00 0.00 0.00 0.00 0.00 10.42 5.94 -
P/NAPS 0.96 0.43 0.42 0.34 0.44 0.61 1.02 -1.00%

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