[FSBM] YoY TTM Result on 31-Mar-2007 [#1]

Stock

[FSBM] FSBM HOLDINGS BHD

Announcement Date

17-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -0.14%

YoY- 31.59%

Quarter Report

FSBM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	25,307	50,972	43,643	95,159	93,090	61,553	61,569	-13.76%
YoY %	-50.35%	16.79%	-54.14%	2.22%	51.24%	-0.03%	-	-
Horiz. %	41.10%	82.79%	70.88%	154.56%	151.20%	99.97%	100.00%	-
PBT	-13,436	-7,007	-2,289	14,594	10,867	7,221	-11,512	2.60%
YoY %	-91.75%	-206.12%	-115.68%	34.30%	50.49%	162.73%	-	-
Horiz. %	116.71%	60.87%	19.88%	-126.77%	-94.40%	-62.73%	100.00%	-
Tax	34	-197	1,767	-587	-47	-1,185	-1,990	-
YoY %	117.26%	-111.15%	401.02%	-1,148.94%	96.03%	40.45%	-	-
Horiz. %	-1.71%	9.90%	-88.79%	29.50%	2.36%	59.55%	100.00%	-
NP	-13,402	-7,204	-522	14,007	10,820	6,036	-13,502	-0.12%
YoY %	-86.04%	-1,280.08%	-103.73%	29.45%	79.26%	144.70%	-	-
Horiz. %	99.26%	53.36%	3.87%	-103.74%	-80.14%	-44.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-13,402	-7,323	-52	14,051	10,678	6,036	-13,502	-0.12%
YoY %	-83.01%	-13,982.69%	-100.37%	31.59%	76.91%	144.70%	-	-
Horiz. %	99.26%	54.24%	0.39%	-104.07%	-79.08%	-44.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	4.02%	0.43%	16.41%	-	-
YoY %	-	-	-	834.88%	-97.38%	0.00%	-	-
Horiz. %	-	-	-	24.50%	2.62%	100.00%	-	-
Total Cost	38,709	58,176	44,165	81,152	82,270	55,517	75,071	-10.44%
YoY %	-33.46%	31.72%	-45.58%	-1.36%	48.19%	-26.05%	-	-
Horiz. %	51.56%	77.49%	58.83%	108.10%	109.59%	73.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	62,300	75,209	83,887	86,094	70,034	60,895	54,699	2.19%
YoY %	-17.16%	-10.34%	-2.56%	22.93%	15.01%	11.33%	-	-
Horiz. %	113.90%	137.50%	153.36%	157.40%	128.04%	111.33%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	2,744	5,931	3,069	-	-	-
YoY %	-	-	-53.73%	93.26%	0.00%	-	-	-
Horiz. %	-	-	89.41%	193.26%	100.00%	-	-	-
Div Payout %	-	-	0.00%	42.21%	28.75%	-	-	-
YoY %	-	-	0.00%	46.82%	0.00%	-	-	-
Horiz. %	-	-	0.00%	146.82%	100.00%	-	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	62,300	75,209	83,887	86,094	70,034	60,895	54,699	2.19%
YoY %	-17.16%	-10.34%	-2.56%	22.93%	15.01%	11.33%	-	-
Horiz. %	113.90%	137.50%	153.36%	157.40%	128.04%	111.33%	100.00%	-
NOSH	53,707	53,720	54,828	54,837	51,120	51,173	51,120	0.82%
YoY %	-0.02%	-2.02%	-0.02%	7.27%	-0.10%	0.10%	-	-
Horiz. %	105.06%	105.09%	107.25%	107.27%	100.00%	100.10%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	-52.96%	-14.13%	-1.20%	14.72%	11.62%	9.81%	-21.93%	-
YoY %	-274.81%	-1,077.50%	-108.15%	26.68%	18.45%	144.73%	-	-
Horiz. %	241.50%	64.43%	5.47%	-67.12%	-52.99%	-44.73%	100.00%	-
ROE	-21.51%	-9.74%	-0.06%	16.32%	15.25%	9.91%	-24.68%	-
YoY %	-120.84%	-16,133.33%	-100.37%	7.02%	53.88%	140.15%	-	-
Horiz. %	87.16%	39.47%	0.24%	-66.13%	-61.79%	-40.15%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	47.12	94.88	79.60	173.53	182.10	120.28	120.44	-14.47%
YoY %	-50.34%	19.20%	-54.13%	-4.71%	51.40%	-0.13%	-	-
Horiz. %	39.12%	78.78%	66.09%	144.08%	151.20%	99.87%	100.00%	-
EPS	-24.95	-13.63	-0.09	25.62	20.89	11.80	-26.41	-0.94%
YoY %	-83.05%	-15,044.44%	-100.35%	22.64%	77.03%	144.68%	-	-
Horiz. %	94.47%	51.61%	0.34%	-97.01%	-79.10%	-44.68%	100.00%	-
DPS	0.00	0.00	5.00	10.82	6.00	0.00	0.00	-
YoY %	0.00%	0.00%	-53.79%	80.33%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	83.33%	180.33%	100.00%	-	-	-
NAPS	1.16	1.40	1.53	1.57	1.37	1.19	1.07	1.35%
YoY %	-17.14%	-8.50%	-2.55%	14.60%	15.13%	11.21%	-	-
Horiz. %	108.41%	130.84%	142.99%	146.73%	128.04%	111.21%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 54,837
RPS	4.95	9.98	8.54	18.63	18.22	12.05	12.05	-13.77%
YoY %	-50.40%	16.86%	-54.16%	2.25%	51.20%	0.00%	-	-
Horiz. %	41.08%	82.82%	70.87%	154.61%	151.20%	100.00%	100.00%	-
EPS	-2.62	-1.43	-0.01	2.75	2.09	1.18	-2.64	-0.12%
YoY %	-83.22%	-14,200.00%	-100.36%	31.58%	77.12%	144.70%	-	-
Horiz. %	99.24%	54.17%	0.38%	-104.17%	-79.17%	-44.70%	100.00%	-
DPS	0.00	0.00	0.54	1.16	0.60	0.00	0.00	-
YoY %	0.00%	0.00%	-53.45%	93.33%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	90.00%	193.33%	100.00%	-	-	-
NAPS	0.122	0.1472	0.1642	0.1685	0.1371	0.1192	0.1071	2.19%
YoY %	-17.12%	-10.35%	-2.55%	22.90%	15.02%	11.30%	-	-
Horiz. %	113.91%	137.44%	153.31%	157.33%	128.01%	111.30%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.38	0.44	0.75	1.42	1.10	1.20	1.10	-
P/RPS	0.81	0.46	0.94	0.82	0.60	1.00	0.91	-1.92%
YoY %	76.09%	-51.06%	14.63%	36.67%	-40.00%	9.89%	-	-
Horiz. %	89.01%	50.55%	103.30%	90.11%	65.93%	109.89%	100.00%	-
P/EPS	-1.52	-3.23	-790.79	5.54	5.27	10.17	-4.16	-15.44%
YoY %	52.94%	99.59%	-14,374.19%	5.12%	-48.18%	344.47%	-	-
Horiz. %	36.54%	77.64%	19,009.37%	-133.17%	-126.68%	-244.47%	100.00%	-
EY	-65.67	-30.98	-0.13	18.04	18.99	9.83	-24.01	18.24%
YoY %	-111.98%	-23,730.77%	-100.72%	-5.00%	93.18%	140.94%	-	-
Horiz. %	273.51%	129.03%	0.54%	-75.14%	-79.09%	-40.94%	100.00%	-
DY	0.00	0.00	6.67	7.62	5.45	0.00	0.00	-
YoY %	0.00%	0.00%	-12.47%	39.82%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	122.39%	139.82%	100.00%	-	-	-
P/NAPS	0.33	0.31	0.49	0.90	0.80	1.01	1.03	-17.27%
YoY %	6.45%	-36.73%	-45.56%	12.50%	-20.79%	-1.94%	-	-
Horiz. %	32.04%	30.10%	47.57%	87.38%	77.67%	98.06%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	27/05/09	28/05/08	17/05/07	09/06/06	25/05/05	26/05/04	-
Price	0.32	0.58	0.66	1.49	1.19	1.00	1.18	-
P/RPS	0.68	0.61	0.83	0.86	0.65	0.83	0.98	-5.90%
YoY %	11.48%	-26.51%	-3.49%	32.31%	-21.69%	-15.31%	-	-
Horiz. %	69.39%	62.24%	84.69%	87.76%	66.33%	84.69%	100.00%	-
P/EPS	-1.28	-4.25	-695.90	5.82	5.70	8.48	-4.47	-18.80%
YoY %	69.88%	99.39%	-12,057.04%	2.11%	-32.78%	289.71%	-	-
Horiz. %	28.64%	95.08%	15,568.23%	-130.20%	-127.52%	-189.71%	100.00%	-
EY	-77.98	-23.50	-0.14	17.20	17.55	11.80	-22.38	23.11%
YoY %	-231.83%	-16,685.71%	-100.81%	-1.99%	48.73%	152.73%	-	-
Horiz. %	348.44%	105.00%	0.63%	-76.85%	-78.42%	-52.73%	100.00%	-
DY	0.00	0.00	7.58	7.26	5.04	0.00	0.00	-
YoY %	0.00%	0.00%	4.41%	44.05%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	150.40%	144.05%	100.00%	-	-	-
P/NAPS	0.28	0.41	0.43	0.95	0.87	0.84	1.10	-20.38%
YoY %	-31.71%	-4.65%	-54.74%	9.20%	3.57%	-23.64%	-	-
Horiz. %	25.45%	37.27%	39.09%	86.36%	79.09%	76.36%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos