[FSBM] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 22.91%
YoY- 31.06%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 7,254 6,331 10,715 6,100 7,603 8,826 7,881 -5.36%
PBT -20,933 -21,006 -19,640 -20,319 -22,049 -26,577 -26,674 -14.88%
Tax 3,158 3,166 3,156 3,156 -122 -41 -81 -
NP -17,775 -17,840 -16,484 -17,163 -22,171 -26,618 -26,755 -23.80%
-
NP to SH -18,028 -18,093 -16,727 -17,406 -22,579 -27,026 -27,163 -23.85%
-
Tax Rate - - - - - - - -
Total Cost 25,029 24,171 27,199 23,263 29,774 35,444 34,636 -19.42%
-
Net Worth 24,238 27,169 53,747 20,851 37,074 34,225 35,494 -22.39%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 24,238 27,169 53,747 20,851 37,074 34,225 35,494 -22.39%
NOSH 86,567 93,687 53,747 54,873 61,250 53,653 53,778 37.23%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -245.04% -281.79% -153.84% -281.36% -291.61% -301.59% -339.49% -
ROE -74.38% -66.59% -31.12% -83.47% -60.90% -78.96% -76.53% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 8.38 6.76 19.94 11.12 12.41 16.45 14.65 -31.02%
EPS -20.83 -19.31 -31.12 -31.72 -36.86 -50.37 -50.51 -44.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.29 1.00 0.38 0.6053 0.6379 0.66 -43.45%
Adjusted Per Share Value based on latest NOSH - 54,873
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.47 1.28 2.17 1.23 1.54 1.78 1.59 -5.08%
EPS -3.65 -3.66 -3.38 -3.52 -4.57 -5.46 -5.49 -23.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.049 0.0549 0.1087 0.0422 0.075 0.0692 0.0718 -22.43%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.22 0.30 0.31 0.27 0.23 0.30 0.35 -
P/RPS 2.63 4.44 1.55 2.43 1.85 1.82 2.39 6.56%
P/EPS -1.06 -1.55 -1.00 -0.85 -0.62 -0.60 -0.69 33.03%
EY -94.66 -64.37 -100.39 -117.48 -160.28 -167.91 -144.31 -24.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.03 0.31 0.71 0.38 0.47 0.53 30.39%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 30/05/12 24/02/12 24/11/11 26/08/11 26/05/11 -
Price 0.27 0.28 0.22 0.34 0.26 0.31 0.38 -
P/RPS 3.22 4.14 1.10 3.06 2.09 1.88 2.59 15.57%
P/EPS -1.30 -1.45 -0.71 -1.07 -0.71 -0.62 -0.75 44.15%
EY -77.13 -68.97 -141.46 -93.29 -141.78 -162.49 -132.92 -30.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.97 0.22 0.89 0.43 0.49 0.58 39.79%

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