[FSBM] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 3.99%
YoY- -68.27%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 14,664 15,536 12,835 12,333 13,304 12,428 12,515 11.15%
PBT 1,754 2,788 2,230 1,641 1,936 1,000 4,859 -49.33%
Tax 0 -144 -348 -726 -1,090 -120 -391 -
NP 1,754 2,644 1,882 914 846 880 4,468 -46.41%
-
NP to SH 1,730 2,616 1,941 921 886 868 4,453 -46.78%
-
Tax Rate 0.00% 5.16% 15.61% 44.24% 56.30% 12.00% 8.05% -
Total Cost 12,910 12,892 10,953 11,418 12,458 11,548 8,047 37.08%
-
Net Worth 14,525 24,093 12,806 14,199 11,475 13,114 9,059 37.02%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 14,525 24,093 12,806 14,199 11,475 13,114 9,059 37.02%
NOSH 494,571 483,806 481,199 473,319 177,750 177,750 177,750 97.94%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 11.96% 17.02% 14.66% 7.42% 6.36% 7.08% 35.70% -
ROE 11.91% 10.86% 15.16% 6.49% 7.72% 6.62% 49.15% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 3.03 3.22 5.01 2.61 8.12 7.58 8.29 -48.91%
EPS 0.36 0.56 0.76 0.52 0.54 0.48 2.95 -75.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.05 0.05 0.03 0.07 0.08 0.06 -37.03%
Adjusted Per Share Value based on latest NOSH - 473,319
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 2.87 3.04 2.51 2.41 2.60 2.43 2.45 11.13%
EPS 0.34 0.51 0.38 0.18 0.17 0.17 0.87 -46.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0284 0.0472 0.0251 0.0278 0.0225 0.0257 0.0177 37.09%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.325 0.31 0.325 0.205 0.255 0.26 0.27 -
P/RPS 10.73 9.62 6.49 7.87 3.14 3.43 3.26 121.43%
P/EPS 90.96 57.10 42.89 105.32 47.18 49.10 9.16 362.64%
EY 1.10 1.75 2.33 0.95 2.12 2.04 10.92 -78.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.83 6.20 6.50 6.83 3.64 3.25 4.50 79.68%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 12/06/24 12/06/24 28/11/23 11/08/23 26/05/23 28/02/23 -
Price 0.25 0.395 0.395 0.38 0.28 0.28 0.26 -
P/RPS 8.25 12.25 7.88 14.58 3.45 3.69 3.14 90.51%
P/EPS 69.97 72.76 52.12 195.22 51.81 52.88 8.82 298.26%
EY 1.43 1.37 1.92 0.51 1.93 1.89 11.34 -74.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.33 7.90 7.90 12.67 4.00 3.50 4.33 54.74%

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