[FSBM] QoQ TTM Result on 31-Dec-2000 [#4]

Stock

[FSBM] FSBM HOLDINGS BHD

Announcement Date

26-Feb-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2000

Quarter

31-Dec-2000 [#4]

Profit Trend

QoQ- -69.01%

YoY- -60.84%

Quarter Report

FSBM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
TTM Result
Revenue	56,700	60,150	67,666	55,259	55,277	49,235	32,281	45.52%
YoY %	-5.74%	-11.11%	22.45%	-0.03%	12.27%	52.52%	-	-
Horiz. %	175.65%	186.33%	209.62%	171.18%	171.24%	152.52%	100.00%	-
PBT	-586	2,643	4,672	3,378	10,989	10,238	9,288	-
YoY %	-122.17%	-43.43%	38.31%	-69.26%	7.34%	10.23%	-	-
Horiz. %	-6.31%	28.46%	50.30%	36.37%	118.31%	110.23%	100.00%	-
Tax	733	1,570	812	719	380	1,131	810	-6.43%
YoY %	-53.31%	93.35%	12.93%	89.21%	-66.40%	39.63%	-	-
Horiz. %	90.49%	193.83%	100.25%	88.77%	46.91%	139.63%	100.00%	-
NP	147	4,213	5,484	4,097	11,369	11,369	10,098	-94.02%
YoY %	-96.51%	-23.18%	33.85%	-63.96%	0.00%	12.59%	-	-
Horiz. %	1.46%	41.72%	54.31%	40.57%	112.59%	112.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,145	2,516	5,079	3,265	10,537	9,181	7,910	-
YoY %	-145.51%	-50.46%	55.56%	-69.01%	14.77%	16.07%	-	-
Horiz. %	-14.48%	31.81%	64.21%	41.28%	133.21%	116.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-59.40%	-17.38%	-21.28%	-3.46%	-11.05%	-8.72%	-
YoY %	-	-241.77%	18.33%	-515.03%	68.69%	-26.72%	-	-
Horiz. %	-	681.19%	199.31%	244.04%	39.68%	126.72%	100.00%	-
Total Cost	56,553	55,937	62,182	51,162	43,908	37,866	22,183	86.51%
YoY %	1.10%	-10.04%	21.54%	16.52%	15.96%	70.70%	-	-
Horiz. %	254.94%	252.16%	280.31%	230.64%	197.94%	170.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	70,579	73,536	74,723	68,766	87,480	68,951	65,947	4.62%
YoY %	-4.02%	-1.59%	8.66%	-21.39%	26.87%	4.56%	-	-
Horiz. %	107.02%	111.51%	113.31%	104.27%	132.65%	104.56%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Dividend
Div	2,355	2,355	2,355	2,355	776	776	776	109.47%
YoY %	0.00%	0.00%	0.00%	203.48%	0.00%	0.00%	-	-
Horiz. %	303.48%	303.48%	303.48%	303.48%	100.00%	100.00%	100.00%	-
Div Payout %	0.00%	93.60%	46.37%	72.13%	7.37%	8.46%	9.82%	-
YoY %	0.00%	101.85%	-35.71%	878.70%	-12.88%	-13.85%	-	-
Horiz. %	0.00%	953.16%	472.20%	734.52%	75.05%	86.15%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Equity
Net Worth	70,579	73,536	74,723	68,766	87,480	68,951	65,947	4.62%
YoY %	-4.02%	-1.59%	8.66%	-21.39%	26.87%	4.56%	-	-
Horiz. %	107.02%	111.51%	113.31%	104.27%	132.65%	104.56%	100.00%	-
NOSH	51,144	51,067	51,180	47,100	20,250	15,887	15,814	118.53%
YoY %	0.15%	-0.22%	8.66%	132.59%	27.46%	0.46%	-	-
Horiz. %	323.41%	322.92%	323.64%	297.84%	128.05%	100.46%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Ratio Analysis
NP Margin	0.26%	7.00%	8.10%	7.41%	20.57%	23.09%	31.28%	-
YoY %	-96.29%	-13.58%	9.31%	-63.98%	-10.91%	-26.18%	-	-
Horiz. %	0.83%	22.38%	25.90%	23.69%	65.76%	73.82%	100.00%	-
ROE	-1.62%	3.42%	6.80%	4.75%	12.05%	13.32%	11.99%	-
YoY %	-147.37%	-49.71%	43.16%	-60.58%	-9.53%	11.09%	-	-
Horiz. %	-13.51%	28.52%	56.71%	39.62%	100.50%	111.09%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Per Share
RPS	110.86	117.79	132.21	117.32	272.97	309.90	204.12	-33.40%
YoY %	-5.88%	-10.91%	12.69%	-57.02%	-11.92%	51.82%	-	-
Horiz. %	54.31%	57.71%	64.77%	57.48%	133.73%	151.82%	100.00%	-
EPS	-2.24	4.93	9.92	6.93	52.03	57.79	50.02	-
YoY %	-145.44%	-50.30%	43.15%	-86.68%	-9.97%	15.53%	-	-
Horiz. %	-4.48%	9.86%	19.83%	13.85%	104.02%	115.53%	100.00%	-
DPS	4.60	4.61	4.60	5.00	3.84	4.89	4.91	-4.25%
YoY %	-0.22%	0.22%	-8.00%	30.21%	-21.47%	-0.41%	-	-
Horiz. %	93.69%	93.89%	93.69%	101.83%	78.21%	99.59%	100.00%	-
NAPS	1.38	1.44	1.46	1.46	4.32	4.34	4.17	-52.12%
YoY %	-4.17%	-1.37%	0.00%	-66.20%	-0.46%	4.08%	-	-
Horiz. %	33.09%	34.53%	35.01%	35.01%	103.60%	104.08%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 47,100
RPS	11.07	11.74	13.21	10.79	10.79	9.61	6.30	45.56%
YoY %	-5.71%	-11.13%	22.43%	0.00%	12.28%	52.54%	-	-
Horiz. %	175.71%	186.35%	209.68%	171.27%	171.27%	152.54%	100.00%	-
EPS	-0.22	0.49	0.99	0.64	2.06	1.79	1.54	-
YoY %	-144.90%	-50.51%	54.69%	-68.93%	15.08%	16.23%	-	-
Horiz. %	-14.29%	31.82%	64.29%	41.56%	133.77%	116.23%	100.00%	-
DPS	0.46	0.46	0.46	0.46	0.15	0.15	0.15	110.93%
YoY %	0.00%	0.00%	0.00%	206.67%	0.00%	0.00%	-	-
Horiz. %	306.67%	306.67%	306.67%	306.67%	100.00%	100.00%	100.00%	-
NAPS	0.1378	0.1436	0.1459	0.1342	0.1708	0.1346	0.1287	4.65%
YoY %	-4.04%	-1.58%	8.72%	-21.43%	26.89%	4.58%	-	-
Horiz. %	107.07%	111.58%	113.36%	104.27%	132.71%	104.58%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	31/03/00	-
Price	2.30	2.78	2.96	3.16	16.90	18.90	27.75	-
P/RPS	2.07	2.36	2.24	2.69	6.19	6.10	13.60	-71.46%
YoY %	-12.29%	5.36%	-16.73%	-56.54%	1.48%	-55.15%	-	-
Horiz. %	15.22%	17.35%	16.47%	19.78%	45.51%	44.85%	100.00%	-
P/EPS	-102.74	56.43	29.83	45.59	32.48	32.71	55.48	-
YoY %	-282.07%	89.17%	-34.57%	40.36%	-0.70%	-41.04%	-	-
Horiz. %	-185.18%	101.71%	53.77%	82.17%	58.54%	58.96%	100.00%	-
EY	-0.97	1.77	3.35	2.19	3.08	3.06	1.80	-
YoY %	-154.80%	-47.16%	52.97%	-28.90%	0.65%	70.00%	-	-
Horiz. %	-53.89%	98.33%	186.11%	121.67%	171.11%	170.00%	100.00%	-
DY	2.00	1.66	1.55	1.58	0.23	0.26	0.18	397.20%
YoY %	20.48%	7.10%	-1.90%	586.96%	-11.54%	44.44%	-	-
Horiz. %	1,111.11%	922.22%	861.11%	877.78%	127.78%	144.44%	100.00%	-
P/NAPS	1.67	1.93	2.03	2.16	3.91	4.35	6.65	-60.16%
YoY %	-13.47%	-4.93%	-6.02%	-44.76%	-10.11%	-34.59%	-	-
Horiz. %	25.11%	29.02%	30.53%	32.48%	58.80%	65.41%	100.00%	-

	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	26/11/01	17/08/01	18/07/01	26/02/01	29/11/00	28/08/00	-	-
Price	2.26	2.72	2.71	4.18	4.34	18.80	0.00	-
P/RPS	2.04	2.31	2.05	3.56	1.59	6.07	0.00	-
YoY %	-11.69%	12.68%	-42.42%	123.90%	-73.81%	0.00%	-	-
Horiz. %	33.61%	38.06%	33.77%	58.65%	26.19%	100.00%	-	-
P/EPS	-100.95	55.21	27.31	60.30	8.34	32.53	0.00	-
YoY %	-282.85%	102.16%	-54.71%	623.02%	-74.36%	0.00%	-	-
Horiz. %	-310.33%	169.72%	83.95%	185.37%	25.64%	100.00%	-	-
EY	-0.99	1.81	3.66	1.66	11.99	3.07	0.00	-
YoY %	-154.70%	-50.55%	120.48%	-86.16%	290.55%	0.00%	-	-
Horiz. %	-32.25%	58.96%	119.22%	54.07%	390.55%	100.00%	-	-
DY	2.04	1.70	1.70	1.20	0.88	0.26	0.00	-
YoY %	20.00%	0.00%	41.67%	36.36%	238.46%	0.00%	-	-
Horiz. %	784.62%	653.85%	653.85%	461.54%	338.46%	100.00%	-	-
P/NAPS	1.64	1.89	1.86	2.86	1.00	4.33	0.00	-
YoY %	-13.23%	1.61%	-34.97%	186.00%	-76.91%	0.00%	-	-
Horiz. %	37.88%	43.65%	42.96%	66.05%	23.09%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos