[FSBM] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -117.03%
YoY- -131.98%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 16,556 14,664 15,536 12,835 12,333 13,304 12,428 21.00%
PBT 1,425 1,754 2,788 2,230 1,641 1,936 1,000 26.55%
Tax 0 0 -144 -348 -726 -1,090 -120 -
NP 1,425 1,754 2,644 1,882 914 846 880 37.77%
-
NP to SH -294 1,730 2,616 1,941 921 886 868 -
-
Tax Rate 0.00% 0.00% 5.16% 15.61% 44.24% 56.30% 12.00% -
Total Cost 15,130 12,910 12,892 10,953 11,418 12,458 11,548 19.67%
-
Net Worth 22,099 14,525 24,093 12,806 14,199 11,475 13,114 41.47%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 22,099 14,525 24,093 12,806 14,199 11,475 13,114 41.47%
NOSH 441,998 494,571 483,806 481,199 473,319 177,750 177,750 83.23%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 8.61% 11.96% 17.02% 14.66% 7.42% 6.36% 7.08% -
ROE -1.33% 11.91% 10.86% 15.16% 6.49% 7.72% 6.62% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 3.75 3.03 3.22 5.01 2.61 8.12 7.58 -37.36%
EPS -0.07 0.36 0.56 0.76 0.52 0.54 0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.03 0.05 0.05 0.03 0.07 0.08 -26.83%
Adjusted Per Share Value based on latest NOSH - 495,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 3.23 2.86 3.03 2.51 2.41 2.60 2.43 20.82%
EPS -0.06 0.34 0.51 0.38 0.18 0.17 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0431 0.0284 0.047 0.025 0.0277 0.0224 0.0256 41.38%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.25 0.325 0.31 0.325 0.205 0.255 0.26 -
P/RPS 6.67 10.73 9.62 6.49 7.87 3.14 3.43 55.60%
P/EPS -375.00 90.96 57.10 42.89 105.32 47.18 49.10 -
EY -0.27 1.10 1.75 2.33 0.95 2.12 2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 10.83 6.20 6.50 6.83 3.64 3.25 33.16%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 27/08/24 12/06/24 12/06/24 28/11/23 11/08/23 26/05/23 -
Price 0.23 0.25 0.395 0.395 0.38 0.28 0.28 -
P/RPS 6.14 8.25 12.25 7.88 14.58 3.45 3.69 40.28%
P/EPS -345.00 69.97 72.76 52.12 195.22 51.81 52.88 -
EY -0.29 1.43 1.37 1.92 0.51 1.93 1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.60 8.33 7.90 7.90 12.67 4.00 3.50 19.92%

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