[FSBM] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -16.95%
YoY- 145.04%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 13,515 13,611 12,834 13,369 14,285 13,728 12,515 5.26%
PBT 2,139 2,678 2,231 3,764 4,498 4,518 4,859 -42.16%
Tax 198 -353 -347 -788 -936 -421 -391 -
NP 2,337 2,325 1,884 2,976 3,562 4,097 4,468 -35.10%
-
NP to SH 2,365 2,379 1,942 2,964 3,569 4,085 4,453 -34.44%
-
Tax Rate -9.26% 13.18% 15.55% 20.94% 20.81% 9.32% 8.05% -
Total Cost 11,178 11,286 10,950 10,393 10,723 9,631 8,047 24.52%
-
Net Worth 14,525 24,093 12,806 14,199 11,475 13,114 9,059 37.02%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 14,525 24,093 12,806 14,199 11,475 13,114 9,059 37.02%
NOSH 494,571 483,806 481,199 473,319 177,750 177,750 177,750 97.94%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 17.29% 17.08% 14.68% 22.26% 24.94% 29.84% 35.70% -
ROE 16.28% 9.87% 15.16% 20.87% 31.10% 31.15% 49.15% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 2.79 2.82 5.01 2.82 8.71 8.37 8.29 -51.64%
EPS 0.49 0.49 0.76 0.63 2.18 2.49 2.95 -69.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.05 0.05 0.03 0.07 0.08 0.06 -37.03%
Adjusted Per Share Value based on latest NOSH - 473,319
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 2.64 2.66 2.51 2.62 2.79 2.69 2.45 5.11%
EPS 0.46 0.47 0.38 0.58 0.70 0.80 0.87 -34.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0284 0.0471 0.0251 0.0278 0.0224 0.0257 0.0177 37.09%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.325 0.31 0.325 0.205 0.255 0.26 0.27 -
P/RPS 11.64 10.98 6.49 7.26 2.93 3.10 3.26 133.79%
P/EPS 66.54 62.79 42.86 32.74 11.71 10.43 9.16 275.53%
EY 1.50 1.59 2.33 3.05 8.54 9.58 10.92 -73.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.83 6.20 6.50 6.83 3.64 3.25 4.50 79.68%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 12/06/24 12/06/24 28/11/23 11/08/23 26/05/23 28/02/23 -
Price 0.25 0.395 0.395 0.38 0.28 0.28 0.26 -
P/RPS 8.96 13.98 7.88 13.45 3.21 3.34 3.14 101.30%
P/EPS 51.18 80.01 52.10 60.68 12.86 11.24 8.82 223.26%
EY 1.95 1.25 1.92 1.65 7.78 8.90 11.34 -69.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.33 7.90 7.90 12.67 4.00 3.50 4.33 54.74%

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