[FSBM] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
17-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 125.47%
YoY- 1725.0%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 12,515 11,193 9,762 7,576 393 128 128 2004.69%
PBT 4,859 3,100 2,660 2,364 -9,409 -529 -750 -
Tax -391 -197 0 0 0 0 0 -
NP 4,468 2,902 2,660 2,364 -9,409 -529 -750 -
-
NP to SH 4,453 2,904 2,654 2,340 -9,187 -569 -794 -
-
Tax Rate 8.05% 6.35% 0.00% 0.00% - - - -
Total Cost 8,047 8,290 7,102 5,212 9,802 657 878 336.18%
-
Net Worth 9,059 8,832 7,066 -4,206 -4,206 4,206 4,206 66.54%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 9,059 8,832 7,066 -4,206 -4,206 4,206 4,206 66.54%
NOSH 177,750 177,750 177,750 141,314 141,314 141,314 141,314 16.47%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 35.70% 25.93% 27.25% 31.20% -2,394.15% -413.54% -585.94% -
ROE 49.15% 32.88% 37.56% 0.00% 0.00% -13.53% -18.87% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.29 6.34 5.53 5.40 0.28 0.09 0.09 1922.84%
EPS 2.95 1.64 1.90 1.68 -6.55 -0.40 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.05 0.04 -0.03 -0.03 0.03 0.03 58.53%
Adjusted Per Share Value based on latest NOSH - 141,314
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.46 2.20 1.92 1.49 0.08 0.03 0.03 1772.36%
EPS 0.87 0.57 0.52 0.46 -1.80 -0.11 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0178 0.0173 0.0139 -0.0083 -0.0083 0.0083 0.0083 66.06%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.27 0.21 0.275 0.29 0.185 0.08 0.145 -
P/RPS 3.26 3.31 4.98 5.37 66.01 87.64 158.85 -92.45%
P/EPS 9.16 12.77 18.30 17.38 -2.82 -19.70 -25.61 -
EY 10.92 7.83 5.46 5.75 -35.41 -5.08 -3.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 4.20 6.88 0.00 0.00 2.67 4.83 -4.59%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 14/11/22 30/08/22 17/05/22 28/02/22 24/11/21 27/09/21 -
Price 0.26 0.285 0.20 0.355 0.215 0.21 0.095 -
P/RPS 3.14 4.50 3.62 6.57 76.71 230.05 104.07 -90.24%
P/EPS 8.82 17.34 13.31 21.27 -3.28 -51.72 -16.78 -
EY 11.34 5.77 7.51 4.70 -30.47 -1.93 -5.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 5.70 5.00 0.00 0.00 7.00 3.17 23.03%

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