[FBBHD] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[FBBHD] FIBROMAT (M) BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -25.44%
YoY- -31.47%
Quarter Report
Latest QR
Upcoming QR
FBBHD's Result
FBBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 48,834 47,690 45,780 44,632 44,870 44,285 26,914 21.96%
PBT 10,588 5,171 4,620 7,897 8,686 10,130 4,192 36.18%
Tax -1,500 -1,730 -460 -2,081 -886 -1,643 -1,470 0.67%
NP 9,088 3,441 4,160 5,816 7,800 8,487 2,722 49.46%
-
NP to SH 9,088 3,441 4,160 5,816 7,800 8,487 2,722 49.46%
-
Tax Rate 14.17% 33.46% 9.96% 26.35% 10.20% 16.22% 35.07% -
Total Cost 39,746 44,249 41,620 38,816 37,070 35,798 24,192 17.99%
-
Net Worth 43,200 41,039 41,039 41,039 38,880 38,880 32,400 10.06%
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div 43 3,023 - - 9,935 3,023 6,047 -80.77%
Div Payout % 0.48% 87.88% - - 127.38% 35.63% 222.19% -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 43,200 41,039 41,039 41,039 38,880 38,880 32,400 10.06%
NOSH 216,000 216,000 216,000 216,000 216,000 216,000 216,000 0.00%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 18.61% 7.22% 9.09% 13.03% 17.38% 19.16% 10.11% -
ROE 21.04% 8.38% 10.14% 14.17% 20.06% 21.83% 8.40% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 22.61 22.08 21.19 20.66 20.77 20.50 12.46 21.97%
EPS 4.20 1.59 1.92 2.69 3.62 3.93 1.26 49.38%
DPS 0.02 1.40 0.00 0.00 4.60 1.40 2.80 -80.74%
NAPS 0.20 0.19 0.19 0.19 0.18 0.18 0.15 10.06%
Adjusted Per Share Value based on latest NOSH - 216,000
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 22.61 22.08 21.19 20.66 20.77 20.50 12.46 21.97%
EPS 4.20 1.59 1.92 2.69 3.62 3.93 1.26 49.38%
DPS 0.02 1.40 0.00 0.00 4.60 1.40 2.80 -80.74%
NAPS 0.20 0.19 0.19 0.19 0.18 0.18 0.15 10.06%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 -
Price 0.28 0.29 0.305 0.305 0.305 0.33 0.305 -
P/RPS 1.24 1.31 1.44 1.48 1.47 1.61 2.45 -20.30%
P/EPS 6.65 18.20 15.84 11.33 8.45 8.40 24.20 -34.98%
EY 15.03 5.49 6.31 8.83 11.84 11.91 4.13 53.81%
DY 0.07 4.83 0.00 0.00 15.08 4.24 9.18 -80.31%
P/NAPS 1.40 1.53 1.61 1.61 1.69 1.83 2.03 -11.64%
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 28/08/23 28/02/23 29/08/22 28/02/22 17/09/21 11/03/21 19/08/20 -
Price 0.28 0.29 0.305 0.305 0.305 0.00 0.33 -
P/RPS 1.24 1.31 1.44 1.48 1.47 0.00 2.65 -22.36%
P/EPS 6.65 18.20 15.84 11.33 8.45 0.00 26.19 -36.67%
EY 15.03 5.49 6.31 8.83 11.84 0.00 3.82 57.86%
DY 0.07 4.83 0.00 0.00 15.08 0.00 8.48 -79.78%
P/NAPS 1.40 1.53 1.61 1.61 1.69 0.00 2.20 -13.98%

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