[FSBM] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 28.3%
YoY- 31.57%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Revenue 16,556 12,333 11,193 128 128 137 884 56.87%
PBT 1,425 1,641 3,100 -529 -818 -432 -708 -
Tax 0 -726 -197 0 0 0 0 -
NP 1,425 914 2,902 -529 -818 -432 -708 -
-
NP to SH -294 921 2,904 -569 -832 -432 -708 -12.63%
-
Tax Rate 0.00% 44.24% 6.35% - - - - -
Total Cost 15,130 11,418 8,290 657 946 569 1,592 41.34%
-
Net Worth 22,099 14,199 8,832 4,206 4,206 5,608 5,608 23.46%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Net Worth 22,099 14,199 8,832 4,206 4,206 5,608 5,608 23.46%
NOSH 441,998 473,319 177,750 141,314 141,314 141,314 141,314 19.15%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
NP Margin 8.61% 7.42% 25.93% -413.54% -639.58% -315.00% -80.09% -
ROE -1.33% 6.49% 32.88% -13.53% -19.78% -7.70% -12.62% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
RPS 3.75 2.61 6.34 0.09 0.09 0.10 0.63 31.53%
EPS -0.07 0.52 1.64 -0.40 -0.43 -0.33 -0.52 -26.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.03 0.05 0.03 0.03 0.04 0.04 3.48%
Adjusted Per Share Value based on latest NOSH - 141,314
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
RPS 3.23 2.41 2.19 0.02 0.02 0.03 0.17 57.22%
EPS -0.06 0.18 0.57 -0.11 -0.16 -0.08 -0.14 -12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0431 0.0277 0.0172 0.0082 0.0082 0.0109 0.0109 23.52%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/03/18 -
Price 0.25 0.205 0.21 0.08 0.145 0.095 0.20 -
P/RPS 6.67 7.87 3.31 87.64 158.85 97.13 31.72 -21.30%
P/EPS -375.00 105.32 12.77 -19.70 -24.44 -30.84 -39.61 41.26%
EY -0.27 0.95 7.83 -5.08 -4.09 -3.24 -2.52 -29.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 6.83 4.20 2.67 4.83 2.38 5.00 0.00%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Date 27/11/24 28/11/23 14/11/22 24/11/21 27/11/20 29/11/19 28/05/18 -
Price 0.23 0.38 0.285 0.21 0.10 0.095 0.18 -
P/RPS 6.14 14.58 4.50 230.05 109.55 97.13 28.55 -21.03%
P/EPS -345.00 195.22 17.34 -51.72 -16.85 -30.84 -35.65 41.74%
EY -0.29 0.51 5.77 -1.93 -5.93 -3.24 -2.81 -29.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.60 12.67 5.70 7.00 3.33 2.38 4.50 0.33%

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