[FSBM] QoQ TTM Result on 30-Jun-2023 [#2]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
11-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -12.63%
YoY- 147.83%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 13,611 12,834 13,369 14,285 13,728 12,515 8,692 34.81%
PBT 2,678 2,231 3,764 4,498 4,518 4,859 -6,686 -
Tax -353 -347 -788 -936 -421 -391 -148 78.42%
NP 2,325 1,884 2,976 3,562 4,097 4,468 -6,834 -
-
NP to SH 2,379 1,942 2,964 3,569 4,085 4,453 -6,581 -
-
Tax Rate 13.18% 15.55% 20.94% 20.81% 9.32% 8.05% - -
Total Cost 11,286 10,950 10,393 10,723 9,631 8,047 15,526 -19.13%
-
Net Worth 24,093 12,806 14,199 11,475 13,114 9,059 8,832 95.11%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 24,093 12,806 14,199 11,475 13,114 9,059 8,832 95.11%
NOSH 483,806 481,199 473,319 177,750 177,750 177,750 177,750 94.82%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 17.08% 14.68% 22.26% 24.94% 29.84% 35.70% -78.62% -
ROE 9.87% 15.16% 20.87% 31.10% 31.15% 49.15% -74.51% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 2.82 5.01 2.82 8.71 8.37 8.29 4.92 -30.97%
EPS 0.49 0.76 0.63 2.18 2.49 2.95 -3.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.03 0.07 0.08 0.06 0.05 0.00%
Adjusted Per Share Value based on latest NOSH - 177,750
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 2.66 2.51 2.61 2.79 2.68 2.44 1.70 34.74%
EPS 0.46 0.38 0.58 0.70 0.80 0.87 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.025 0.0277 0.0224 0.0256 0.0177 0.0172 95.33%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.31 0.325 0.205 0.255 0.26 0.27 0.21 -
P/RPS 10.98 6.49 7.26 2.93 3.10 3.26 4.27 87.58%
P/EPS 62.79 42.86 32.74 11.71 10.43 9.16 -5.64 -
EY 1.59 2.33 3.05 8.54 9.58 10.92 -17.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.20 6.50 6.83 3.64 3.25 4.50 4.20 29.61%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 12/06/24 12/06/24 28/11/23 11/08/23 26/05/23 28/02/23 14/11/22 -
Price 0.395 0.395 0.38 0.28 0.28 0.26 0.285 -
P/RPS 13.98 7.88 13.45 3.21 3.34 3.14 5.79 79.88%
P/EPS 80.01 52.10 60.68 12.86 11.24 8.82 -7.65 -
EY 1.25 1.92 1.65 7.78 8.90 11.34 -13.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.90 7.90 12.67 4.00 3.50 4.33 5.70 24.28%

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