[FBBHD] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[FBBHD] FIBROMAT (M) BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -13.89%
YoY- -40.84%
Quarter Report
Latest QR
Upcoming QR
FBBHD's Result
FBBHD's Financial Summary
View:
Show?
TTM Result
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Revenue 68,300 49,217 47,690 45,087 44,632 53,263 85,967 -7.38%
PBT 11,228 8,154 5,170 5,864 7,897 12,377 7,317 15.34%
Tax -2,738 -2,249 -1,729 -1,868 -2,081 -1,351 -1,710 16.98%
NP 8,490 5,905 3,441 3,996 5,816 11,026 5,607 14.83%
-
NP to SH 8,490 5,905 3,441 3,996 5,816 11,026 5,607 14.83%
-
Tax Rate 24.39% 27.58% 33.44% 31.86% 26.35% 10.92% 23.37% -
Total Cost 59,810 43,312 44,249 41,091 38,816 42,237 80,360 -9.37%
-
Net Worth 32,400 43,200 41,039 41,039 41,039 38,880 38,869 -5.88%
Dividend
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Div 21 3,045 3,023 - 4,967 4,967 3,023 -80.91%
Div Payout % 0.25% 51.58% 87.88% - 85.42% 45.06% 53.93% -
Equity
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Net Worth 32,400 43,200 41,039 41,039 41,039 38,880 38,869 -5.88%
NOSH 216,000 216,000 216,000 216,000 216,000 216,000 216,000 0.00%
Ratio Analysis
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
NP Margin 12.43% 12.00% 7.22% 8.86% 13.03% 20.70% 6.52% -
ROE 26.20% 13.67% 8.38% 9.74% 14.17% 28.36% 14.43% -
Per Share
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 31.62 22.79 22.08 20.87 20.66 24.66 39.81 -7.39%
EPS 3.93 2.73 1.59 1.85 2.69 5.10 2.60 14.76%
DPS 0.01 1.41 1.40 0.00 2.30 2.30 1.40 -80.74%
NAPS 0.15 0.20 0.19 0.19 0.19 0.18 0.18 -5.89%
Adjusted Per Share Value based on latest NOSH - 216,000
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
RPS 31.62 22.79 22.08 20.87 20.66 24.66 39.81 -7.39%
EPS 3.93 2.73 1.59 1.85 2.69 5.10 2.60 14.76%
DPS 0.01 1.41 1.40 0.00 2.30 2.30 1.40 -80.74%
NAPS 0.15 0.20 0.19 0.19 0.19 0.18 0.18 -5.89%
Price Multiplier on Financial Quarter End Date
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 29/12/23 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 -
Price 0.28 0.28 0.29 0.305 0.305 0.305 0.33 -
P/RPS 0.89 1.23 1.31 1.46 1.48 1.24 0.83 2.35%
P/EPS 7.12 10.24 18.20 16.49 11.33 5.97 12.71 -17.56%
EY 14.04 9.76 5.49 6.07 8.83 16.74 7.87 21.28%
DY 0.04 5.04 4.83 0.00 7.54 7.54 4.24 -78.87%
P/NAPS 1.87 1.40 1.53 1.61 1.61 1.69 1.83 0.72%
Price Multiplier on Announcement Date
31/12/23 30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 CAGR
Date 29/02/24 28/08/23 28/02/23 29/08/22 28/02/22 17/09/21 11/03/21 -
Price 0.36 0.28 0.29 0.305 0.305 0.305 0.00 -
P/RPS 1.14 1.23 1.31 1.46 1.48 1.24 0.00 -
P/EPS 9.16 10.24 18.20 16.49 11.33 5.97 0.00 -
EY 10.92 9.76 5.49 6.07 8.83 16.74 0.00 -
DY 0.03 5.04 4.83 0.00 7.54 7.54 0.00 -
P/NAPS 2.40 1.40 1.53 1.61 1.61 1.69 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