[FSBM] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 104.45%
YoY- 148.47%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 9,250 6,652 3,107 12,515 8,395 4,881 1,894 187.57%
PBT 1,231 968 250 4,859 2,325 1,330 591 63.02%
Tax -545 -545 -30 -391 -148 0 0 -
NP 686 423 220 4,468 2,177 1,330 591 10.43%
-
NP to SH 691 443 217 4,453 2,178 1,327 585 11.73%
-
Tax Rate 44.27% 56.30% 12.00% 8.05% 6.37% 0.00% 0.00% -
Total Cost 8,564 6,229 2,887 8,047 6,218 3,551 1,303 250.47%
-
Net Worth 14,199 11,475 13,114 9,059 8,832 7,066 -4,206 -
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 14,199 11,475 13,114 9,059 8,832 7,066 -4,206 -
NOSH 473,319 177,750 177,750 177,750 177,750 177,750 141,314 123.69%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.42% 6.36% 7.08% 35.70% 25.93% 27.25% 31.20% -
ROE 4.87% 3.86% 1.65% 49.15% 24.66% 18.78% 0.00% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1.95 4.06 1.90 8.29 4.75 2.76 1.35 27.75%
EPS 0.39 0.27 0.12 2.95 1.23 0.95 0.42 -4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.07 0.08 0.06 0.05 0.04 -0.03 -
Adjusted Per Share Value based on latest NOSH - 177,750
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1.81 1.30 0.61 2.44 1.64 0.95 0.37 187.89%
EPS 0.13 0.09 0.04 0.87 0.43 0.26 0.11 11.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0277 0.0224 0.0256 0.0177 0.0172 0.0138 -0.0082 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.205 0.255 0.26 0.27 0.21 0.275 0.29 -
P/RPS 10.49 6.28 13.72 3.26 4.42 9.95 21.47 -37.93%
P/EPS 140.42 94.36 196.42 9.16 17.03 36.61 69.51 59.73%
EY 0.71 1.06 0.51 10.92 5.87 2.73 1.44 -37.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.83 3.64 3.25 4.50 4.20 6.88 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 11/08/23 26/05/23 28/02/23 14/11/22 30/08/22 17/05/22 -
Price 0.38 0.28 0.28 0.26 0.285 0.20 0.355 -
P/RPS 19.44 6.90 14.77 3.14 6.00 7.24 26.28 -18.19%
P/EPS 260.29 103.62 211.53 8.82 23.12 26.63 85.09 110.58%
EY 0.38 0.97 0.47 11.34 4.33 3.76 1.18 -52.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.67 4.00 3.50 4.33 5.70 5.00 0.00 -

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