[FSBM] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
09-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 27.59%
YoY- 75.19%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 31,690 17,178 17,104 35,772 18,606 16,412 22,300 26.31%
PBT 5,764 2,422 3,378 3,053 2,572 2,641 2,601 69.73%
Tax -586 -1 0 0 -14 0 -33 577.09%
NP 5,178 2,421 3,378 3,053 2,558 2,641 2,568 59.40%
-
NP to SH 5,184 2,428 3,401 3,057 2,396 2,631 2,594 58.45%
-
Tax Rate 10.17% 0.04% 0.00% 0.00% 0.54% 0.00% 1.27% -
Total Cost 26,512 14,757 13,726 32,719 16,048 13,771 19,732 21.69%
-
Net Worth 82,792 77,827 74,203 70,034 51,136 65,007 63,442 19.36%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,741 1,644 1,545 - 1,534 1,535 - -
Div Payout % 52.88% 67.72% 45.45% - 64.03% 58.37% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 82,792 77,827 74,203 70,034 51,136 65,007 63,442 19.36%
NOSH 54,829 54,808 51,530 51,120 51,136 51,186 51,163 4.70%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.34% 14.09% 19.75% 8.53% 13.75% 16.09% 11.52% -
ROE 6.26% 3.12% 4.58% 4.36% 4.69% 4.05% 4.09% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 57.80 31.34 33.19 69.98 36.38 32.06 43.59 20.63%
EPS 9.45 4.43 6.60 5.98 4.68 5.14 5.07 51.28%
DPS 5.00 3.00 3.00 0.00 3.00 3.00 0.00 -
NAPS 1.51 1.42 1.44 1.37 1.00 1.27 1.24 13.99%
Adjusted Per Share Value based on latest NOSH - 51,120
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.20 3.36 3.35 7.00 3.64 3.21 4.37 26.18%
EPS 1.01 0.48 0.67 0.60 0.47 0.52 0.51 57.50%
DPS 0.54 0.32 0.30 0.00 0.30 0.30 0.00 -
NAPS 0.1621 0.1523 0.1453 0.1371 0.1001 0.1272 0.1242 19.37%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.50 1.30 1.50 1.10 0.92 0.97 0.99 -
P/RPS 2.60 4.15 4.52 1.57 2.53 3.03 2.27 9.44%
P/EPS 15.86 29.35 22.73 18.39 19.64 18.87 19.53 -12.92%
EY 6.30 3.41 4.40 5.44 5.09 5.30 5.12 14.78%
DY 3.33 2.31 2.00 0.00 3.26 3.09 0.00 -
P/NAPS 0.99 0.92 1.04 0.80 0.92 0.76 0.80 15.22%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 21/11/06 23/08/06 09/06/06 17/02/06 24/11/05 22/08/05 -
Price 1.53 1.45 1.30 1.19 1.12 0.97 1.00 -
P/RPS 2.65 4.63 3.92 1.70 3.08 3.03 2.29 10.19%
P/EPS 16.18 32.73 19.70 19.90 23.90 18.87 19.72 -12.32%
EY 6.18 3.06 5.08 5.03 4.18 5.30 5.07 14.06%
DY 3.27 2.07 2.31 0.00 2.68 3.09 0.00 -
P/NAPS 1.01 1.02 0.90 0.87 1.12 0.76 0.81 15.80%

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