[FSBM] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 126.84%
YoY- 434.26%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/17 CAGR
Revenue 7,332 6,652 4,881 64 64 128 245 68.66%
PBT 877 968 1,330 -375 -440 -394 -236 -
Tax 0 -545 0 0 0 0 0 -
NP 877 423 1,330 -375 -440 -394 -236 -
-
NP to SH 865 443 1,327 -397 -450 -394 -236 -
-
Tax Rate 0.00% 56.30% 0.00% - - - - -
Total Cost 6,455 6,229 3,551 439 504 522 481 49.09%
-
Net Worth 14,525 11,475 7,066 4,206 4,206 5,608 5,608 15.76%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/17 CAGR
Net Worth 14,525 11,475 7,066 4,206 4,206 5,608 5,608 15.76%
NOSH 494,571 177,750 177,750 141,314 141,314 141,314 141,314 21.24%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/17 CAGR
NP Margin 11.96% 6.36% 27.25% -585.94% -687.50% -307.81% -96.33% -
ROE 5.96% 3.86% 18.78% -9.44% -10.70% -7.02% -4.21% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/17 CAGR
RPS 1.51 4.06 2.76 0.05 0.05 0.09 0.17 39.92%
EPS 0.18 0.27 0.95 -0.28 -0.32 -0.29 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.07 0.04 0.03 0.03 0.04 0.04 -4.32%
Adjusted Per Share Value based on latest NOSH - 177,750
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/17 CAGR
RPS 1.43 1.30 0.95 0.01 0.01 0.03 0.05 67.49%
EPS 0.17 0.09 0.26 -0.08 -0.09 -0.08 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0284 0.0224 0.0138 0.0082 0.0082 0.011 0.011 15.70%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/17 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/12/17 -
Price 0.325 0.255 0.275 0.145 0.13 0.095 0.23 -
P/RPS 21.46 6.28 9.95 317.69 284.83 104.07 131.64 -24.34%
P/EPS 181.91 94.36 36.61 -51.22 -40.51 -33.81 -136.66 -
EY 0.55 1.06 2.73 -1.95 -2.47 -2.96 -0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.83 3.64 6.88 4.83 4.33 2.38 5.75 10.22%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 31/12/17 CAGR
Date 27/08/24 11/08/23 30/08/22 27/09/21 27/08/20 28/08/19 23/02/18 -
Price 0.25 0.28 0.20 0.095 0.16 0.095 0.235 -
P/RPS 16.51 6.90 7.24 208.14 350.56 104.07 134.50 -27.57%
P/EPS 139.93 103.62 26.63 -33.55 -49.86 -33.81 -139.63 -
EY 0.71 0.97 3.76 -2.98 -2.01 -2.96 -0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.33 4.00 5.00 3.17 5.33 2.38 5.88 5.50%

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