[FSBM] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -97.69%
YoY- -39.06%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 7,880 6,100 10,407 29,556 51,875 64,101 101,744 -34.68%
PBT -8,939 -20,319 -24,692 -12,987 -9,199 3,519 14,617 -
Tax 46 3,156 -147 -7 -90 1,767 -587 -
NP -8,893 -17,163 -24,839 -12,994 -9,289 5,286 14,030 -
-
NP to SH -8,903 -17,406 -25,247 -12,994 -9,344 5,700 14,070 -
-
Tax Rate - - - - - -50.21% 4.02% -
Total Cost 16,773 23,263 35,246 42,550 61,164 58,815 87,714 -24.07%
-
Net Worth 24,351 20,851 39,234 62,882 75,887 86,585 82,792 -18.43%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 2,744 5,931 -
Div Payout % - - - - - 48.15% 42.16% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 24,351 20,851 39,234 62,882 75,887 86,585 82,792 -18.43%
NOSH 93,659 54,873 53,745 53,745 54,595 54,801 54,829 9.32%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -112.86% -281.36% -238.68% -43.96% -17.91% 8.25% 13.79% -
ROE -36.56% -83.47% -64.35% -20.66% -12.31% 6.58% 16.99% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.41 11.12 19.36 54.99 95.02 116.97 185.56 -40.26%
EPS -9.51 -31.72 -46.98 -24.18 -17.12 10.40 25.66 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 10.82 -
NAPS 0.26 0.38 0.73 1.17 1.39 1.58 1.51 -25.39%
Adjusted Per Share Value based on latest NOSH - 53,745
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.55 1.20 2.04 5.80 10.18 12.58 19.97 -34.66%
EPS -1.75 -3.42 -4.96 -2.55 -1.83 1.12 2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.54 1.16 -
NAPS 0.0478 0.0409 0.077 0.1234 0.1489 0.1699 0.1625 -18.43%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.26 0.27 0.35 0.39 0.60 0.87 1.50 -
P/RPS 3.09 2.43 1.81 0.71 0.63 0.74 0.81 24.97%
P/EPS -2.74 -0.85 -0.75 -1.61 -3.51 8.36 5.85 -
EY -36.56 -117.48 -134.21 -61.99 -28.53 11.96 17.11 -
DY 0.00 0.00 0.00 0.00 0.00 5.75 7.21 -
P/NAPS 1.00 0.71 0.48 0.33 0.43 0.55 0.99 0.16%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 01/03/13 24/02/12 23/02/11 24/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.20 0.34 0.36 0.44 0.53 0.85 1.53 -
P/RPS 2.38 3.06 1.86 0.80 0.56 0.73 0.82 19.41%
P/EPS -2.10 -1.07 -0.77 -1.82 -3.10 8.17 5.96 -
EY -47.53 -93.29 -130.49 -54.95 -32.29 12.24 16.77 -
DY 0.00 0.00 0.00 0.00 0.00 5.88 7.07 -
P/NAPS 0.77 0.89 0.49 0.38 0.38 0.54 1.01 -4.41%

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