[FSBM] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1.43%
YoY- 242.68%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 17,104 35,772 18,606 16,412 22,300 15,362 20,740 -12.08%
PBT 3,378 3,053 2,572 2,641 2,601 1,654 6,991 -38.50%
Tax 0 0 -14 0 -33 91 -1,067 -
NP 3,378 3,053 2,558 2,641 2,568 1,745 5,924 -31.30%
-
NP to SH 3,401 3,057 2,396 2,631 2,594 1,745 5,924 -30.99%
-
Tax Rate 0.00% 0.00% 0.54% 0.00% 1.27% -5.50% 15.26% -
Total Cost 13,726 32,719 16,048 13,771 19,732 13,617 14,816 -4.98%
-
Net Worth 74,203 70,034 51,136 65,007 63,442 60,895 58,830 16.78%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,545 - 1,534 1,535 - - - -
Div Payout % 45.45% - 64.03% 58.37% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 74,203 70,034 51,136 65,007 63,442 60,895 58,830 16.78%
NOSH 51,530 51,120 51,136 51,186 51,163 51,173 51,157 0.48%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 19.75% 8.53% 13.75% 16.09% 11.52% 11.36% 28.56% -
ROE 4.58% 4.36% 4.69% 4.05% 4.09% 2.87% 10.07% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 33.19 69.98 36.38 32.06 43.59 30.02 40.54 -12.51%
EPS 6.60 5.98 4.68 5.14 5.07 3.41 11.58 -31.32%
DPS 3.00 0.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.44 1.37 1.00 1.27 1.24 1.19 1.15 16.22%
Adjusted Per Share Value based on latest NOSH - 51,186
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.35 7.00 3.64 3.21 4.37 3.01 4.06 -12.05%
EPS 0.67 0.60 0.47 0.52 0.51 0.34 1.16 -30.71%
DPS 0.30 0.00 0.30 0.30 0.00 0.00 0.00 -
NAPS 0.1453 0.1371 0.1001 0.1272 0.1242 0.1192 0.1152 16.78%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.50 1.10 0.92 0.97 0.99 1.20 0.82 -
P/RPS 4.52 1.57 2.53 3.03 2.27 4.00 2.02 71.32%
P/EPS 22.73 18.39 19.64 18.87 19.53 35.19 7.08 118.09%
EY 4.40 5.44 5.09 5.30 5.12 2.84 14.12 -54.13%
DY 2.00 0.00 3.26 3.09 0.00 0.00 0.00 -
P/NAPS 1.04 0.80 0.92 0.76 0.80 1.01 0.71 29.06%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 09/06/06 17/02/06 24/11/05 22/08/05 25/05/05 22/02/05 -
Price 1.30 1.19 1.12 0.97 1.00 1.00 1.25 -
P/RPS 3.92 1.70 3.08 3.03 2.29 3.33 3.08 17.49%
P/EPS 19.70 19.90 23.90 18.87 19.72 29.33 10.79 49.54%
EY 5.08 5.03 4.18 5.30 5.07 3.41 9.26 -33.05%
DY 2.31 0.00 2.68 3.09 0.00 0.00 0.00 -
P/NAPS 0.90 0.87 1.12 0.76 0.81 0.84 1.09 -12.01%

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