[FSBM] YoY Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -31.26%
YoY- -312.86%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 63,492 48,932 56,098 43,997 56,264 44,323 38,089 -0.54%
PBT 5,777 -19,340 -5,280 -6,658 3,381 12,632 3,503 -0.53%
Tax -2,672 76 -1,170 6,658 -116 -968 -1,066 -0.97%
NP 3,105 -19,264 -6,450 0 3,265 11,664 2,437 -0.25%
-
NP to SH 3,105 -19,264 -6,450 -6,950 3,265 11,664 2,437 -0.25%
-
Tax Rate 46.25% - - - 3.43% 7.66% 30.43% -
Total Cost 60,387 68,196 62,548 43,997 52,999 32,659 35,652 -0.55%
-
Net Worth 58,826 42,451 60,868 68,016 79,448 63,918 53,309 -0.10%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - 1,841 1,841 2,720 - - -
Div Payout % - - 0.00% 0.00% 83.33% - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 58,826 42,451 60,868 68,016 79,448 63,918 53,309 -0.10%
NOSH 51,153 51,146 51,149 51,140 54,416 15,552 15,231 -1.27%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 4.89% -39.37% -11.50% 0.00% 5.80% 26.32% 6.40% -
ROE 5.28% -45.38% -10.60% -10.22% 4.11% 18.25% 4.57% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 124.12 95.67 109.67 86.03 103.39 285.00 250.07 0.74%
EPS 6.07 -37.66 -12.61 -13.59 6.44 75.00 16.00 1.03%
DPS 0.00 0.00 3.60 3.60 5.00 0.00 0.00 -
NAPS 1.15 0.83 1.19 1.33 1.46 4.11 3.50 1.19%
Adjusted Per Share Value based on latest NOSH - 51,185
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 12.43 9.58 10.98 8.61 11.01 8.68 7.46 -0.54%
EPS 0.61 -3.77 -1.26 -1.36 0.64 2.28 0.48 -0.25%
DPS 0.00 0.00 0.36 0.36 0.53 0.00 0.00 -
NAPS 0.1152 0.0831 0.1191 0.1331 0.1555 0.1251 0.1044 -0.10%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.82 1.39 1.70 2.58 3.16 0.00 0.00 -
P/RPS 0.66 1.45 1.55 3.00 3.06 0.00 0.00 -100.00%
P/EPS 13.51 -3.69 -13.48 -18.98 52.67 0.00 0.00 -100.00%
EY 7.40 -27.10 -7.42 -5.27 1.90 0.00 0.00 -100.00%
DY 0.00 0.00 2.12 1.40 1.58 0.00 0.00 -
P/NAPS 0.71 1.67 1.43 1.94 2.16 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 22/02/05 26/02/04 28/02/03 27/02/02 26/02/01 01/03/00 - -
Price 1.25 1.19 1.55 2.40 4.18 23.90 0.00 -
P/RPS 1.01 1.24 1.41 2.79 4.04 8.39 0.00 -100.00%
P/EPS 20.59 -3.16 -12.29 -17.66 69.67 31.87 0.00 -100.00%
EY 4.86 -31.65 -8.14 -5.66 1.44 3.14 0.00 -100.00%
DY 0.00 0.00 2.32 1.50 1.20 0.00 0.00 -
P/NAPS 1.09 1.43 1.30 1.80 2.86 5.82 0.00 -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
Post a Comment