[FSBM] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 37.6%
YoY- 27.49%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 23,916 34,144 64,101 70,054 54,075 43,783 39,043 -7.83%
PBT -3,937 -6,829 3,284 8,853 6,896 -1,214 -14,032 -19.07%
Tax -354 -178 68 -1 -33 -1,605 229 -
NP -4,291 -7,007 3,352 8,852 6,863 -2,819 -13,803 -17.67%
-
NP to SH -4,291 -7,062 3,634 8,886 6,970 -2,819 -13,803 -17.67%
-
Tax Rate - - -2.07% 0.01% 0.48% - - -
Total Cost 28,207 41,151 60,749 61,202 47,212 46,602 52,846 -9.92%
-
Net Worth 70,441 78,892 86,602 77,889 64,944 53,105 47,561 6.75%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 2,740 1,645 1,534 - - -
Div Payout % - - 75.41% 18.52% 22.01% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 70,441 78,892 86,602 77,889 64,944 53,105 47,561 6.75%
NOSH 53,771 54,786 54,811 54,851 51,137 51,161 51,141 0.83%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -17.94% -20.52% 5.23% 12.64% 12.69% -6.44% -35.35% -
ROE -6.09% -8.95% 4.20% 11.41% 10.73% -5.31% -29.02% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 44.48 62.32 116.95 127.71 105.74 85.58 76.34 -8.60%
EPS -7.98 -12.89 6.63 16.20 13.63 -5.51 -26.99 -18.36%
DPS 0.00 0.00 5.00 3.00 3.00 0.00 0.00 -
NAPS 1.31 1.44 1.58 1.42 1.27 1.038 0.93 5.87%
Adjusted Per Share Value based on latest NOSH - 54,808
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.67 6.67 12.51 13.68 10.56 8.55 7.62 -7.82%
EPS -0.84 -1.38 0.71 1.73 1.36 -0.55 -2.69 -17.61%
DPS 0.00 0.00 0.54 0.32 0.30 0.00 0.00 -
NAPS 0.1375 0.154 0.1691 0.1521 0.1268 0.1037 0.0928 6.76%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.47 0.64 1.16 1.30 0.97 1.11 1.43 -
P/RPS 1.06 1.03 0.99 1.02 0.92 1.30 1.87 -9.01%
P/EPS -5.89 -4.97 17.50 8.02 7.12 -20.15 -5.30 1.77%
EY -16.98 -20.14 5.72 12.46 14.05 -4.96 -18.87 -1.74%
DY 0.00 0.00 4.31 2.31 3.09 0.00 0.00 -
P/NAPS 0.36 0.44 0.73 0.92 0.76 1.07 1.54 -21.49%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 27/11/08 23/11/07 21/11/06 24/11/05 26/11/04 20/11/03 -
Price 0.44 0.64 0.96 1.45 0.97 1.05 1.34 -
P/RPS 0.99 1.03 0.82 1.14 0.92 1.23 1.76 -9.13%
P/EPS -5.51 -4.97 14.48 8.95 7.12 -19.06 -4.96 1.76%
EY -18.14 -20.14 6.91 11.17 14.05 -5.25 -20.14 -1.72%
DY 0.00 0.00 5.21 2.07 3.09 0.00 0.00 -
P/NAPS 0.34 0.44 0.61 1.02 0.76 1.01 1.44 -21.36%

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