[FSBM] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 58.34%
YoY- 50.22%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 64,101 54,918 29,187 101,744 70,054 52,876 35,772 47.47%
PBT 3,284 5,167 3,030 14,617 8,853 6,431 3,053 4.97%
Tax 68 4 0 -587 -1 0 0 -
NP 3,352 5,171 3,030 14,030 8,852 6,431 3,053 6.42%
-
NP to SH 3,634 5,239 3,038 14,070 8,886 6,458 3,057 12.20%
-
Tax Rate -2.07% -0.08% 0.00% 4.02% 0.01% 0.00% 0.00% -
Total Cost 60,749 49,747 26,157 87,714 61,202 46,445 32,719 51.00%
-
Net Worth 86,602 88,322 86,094 82,780 77,889 74,158 70,034 15.19%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,740 2,742 - 4,385 1,645 1,544 - -
Div Payout % 75.41% 52.36% - 31.17% 18.52% 23.92% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 86,602 88,322 86,094 82,780 77,889 74,158 70,034 15.19%
NOSH 54,811 54,858 54,837 54,821 54,851 51,499 51,120 4.75%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.23% 9.42% 10.38% 13.79% 12.64% 12.16% 8.53% -
ROE 4.20% 5.93% 3.53% 17.00% 11.41% 8.71% 4.36% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 116.95 100.11 53.22 185.59 127.71 102.67 69.98 40.78%
EPS 6.63 9.55 5.54 25.66 16.20 12.54 5.98 7.11%
DPS 5.00 5.00 0.00 8.00 3.00 3.00 0.00 -
NAPS 1.58 1.61 1.57 1.51 1.42 1.44 1.37 9.96%
Adjusted Per Share Value based on latest NOSH - 54,829
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 12.51 10.72 5.70 19.86 13.68 10.32 6.98 47.49%
EPS 0.71 1.02 0.59 2.75 1.73 1.26 0.60 11.86%
DPS 0.54 0.54 0.00 0.86 0.32 0.30 0.00 -
NAPS 0.1691 0.1724 0.1681 0.1616 0.1521 0.1448 0.1367 15.21%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.16 1.47 1.42 1.50 1.30 1.50 1.10 -
P/RPS 0.99 1.47 2.67 0.81 1.02 1.46 1.57 -26.44%
P/EPS 17.50 15.39 25.63 5.84 8.02 11.96 18.39 -3.25%
EY 5.72 6.50 3.90 17.11 12.46 8.36 5.44 3.39%
DY 4.31 3.40 0.00 5.33 2.31 2.00 0.00 -
P/NAPS 0.73 0.91 0.90 0.99 0.92 1.04 0.80 -5.91%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 23/08/07 17/05/07 27/02/07 21/11/06 23/08/06 09/06/06 -
Price 0.96 1.21 1.49 1.53 1.45 1.30 1.19 -
P/RPS 0.82 1.21 2.80 0.82 1.14 1.27 1.70 -38.46%
P/EPS 14.48 12.67 26.90 5.96 8.95 10.37 19.90 -19.08%
EY 6.91 7.89 3.72 16.77 11.17 9.65 5.03 23.55%
DY 5.21 4.13 0.00 5.23 2.07 2.31 0.00 -
P/NAPS 0.61 0.75 0.95 1.01 1.02 0.90 0.87 -21.05%

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