[FSBM] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 78.67%
YoY- 88.2%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 CAGR
Revenue 15,536 12,428 7,576 128 128 128 128 109.13%
PBT 2,788 1,000 2,364 -88 -1,200 -478 -352 -
Tax -144 -120 0 0 0 0 0 -
NP 2,644 880 2,364 -88 -1,200 -478 -352 -
-
NP to SH 2,616 868 2,340 -144 -1,220 -478 -352 -
-
Tax Rate 5.16% 12.00% 0.00% - - - - -
Total Cost 12,892 11,548 5,212 216 1,328 606 480 65.85%
-
Net Worth 24,093 13,114 -4,206 4,206 4,206 5,608 7,011 20.90%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 CAGR
Net Worth 24,093 13,114 -4,206 4,206 4,206 5,608 7,011 20.90%
NOSH 483,806 177,750 141,314 141,314 141,314 141,314 141,314 20.83%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 CAGR
NP Margin 17.02% 7.08% 31.20% -68.75% -937.50% -373.96% -275.00% -
ROE 10.86% 6.62% 0.00% -3.42% -29.00% -8.53% -5.02% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 CAGR
RPS 3.22 7.58 5.40 0.09 0.09 0.09 0.09 73.32%
EPS 0.56 0.48 1.68 -0.12 -0.88 -0.36 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.08 -0.03 0.03 0.03 0.04 0.05 0.00%
Adjusted Per Share Value based on latest NOSH - 141,314
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 CAGR
RPS 3.05 2.44 1.49 0.03 0.03 0.03 0.03 103.51%
EPS 0.51 0.17 0.46 -0.03 -0.24 -0.09 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0473 0.0257 -0.0083 0.0083 0.0083 0.011 0.0138 20.85%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 29/09/17 -
Price 0.31 0.26 0.29 0.13 0.07 0.095 0.24 -
P/RPS 9.62 3.43 5.37 142.41 76.68 104.07 262.92 -39.86%
P/EPS 57.10 49.10 17.38 -126.59 -8.05 -27.83 -95.61 -
EY 1.75 2.04 5.75 -0.79 -12.43 -3.59 -1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.20 3.25 0.00 4.33 2.33 2.38 4.80 4.01%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/09/17 CAGR
Date 12/06/24 26/05/23 17/05/22 29/06/21 27/07/20 29/05/19 23/11/17 -
Price 0.395 0.28 0.355 0.15 0.195 0.095 0.22 -
P/RPS 12.25 3.69 6.57 164.32 213.62 104.07 241.01 -36.74%
P/EPS 72.76 52.88 21.27 -146.07 -22.41 -27.83 -87.64 -
EY 1.37 1.89 4.70 -0.68 -4.46 -3.59 -1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.90 3.50 0.00 5.00 6.50 2.38 4.40 9.41%

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