[FSBM] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -202.82%
YoY- -38.9%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 7,880 6,100 10,407 29,556 51,872 43,592 101,744 -34.68%
PBT -8,940 -20,319 -24,692 -12,987 -9,190 3,519 14,617 -
Tax 36 3,156 -147 -7 -86 1,767 -587 -
NP -8,904 -17,163 -24,839 -12,994 -9,276 5,286 14,030 -
-
NP to SH -7,304 -17,717 -25,122 -12,994 -9,355 5,700 14,070 -
-
Tax Rate - - - - - -50.21% 4.02% -
Total Cost 16,784 23,263 35,246 42,550 61,148 38,306 87,714 -24.06%
-
Net Worth 19,947 21,078 37,623 62,866 75,910 86,596 82,780 -21.09%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 2,740 4,385 -
Div Payout % - - - - - 48.08% 31.17% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 19,947 21,078 37,623 62,866 75,910 86,596 82,780 -21.09%
NOSH 76,722 55,469 53,748 53,732 54,611 54,807 54,821 5.75%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -112.99% -281.36% -238.68% -43.96% -17.88% 12.13% 13.79% -
ROE -36.62% -84.05% -66.77% -20.67% -12.32% 6.58% 17.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.27 11.00 19.36 55.01 94.98 79.54 185.59 -38.24%
EPS -9.52 -31.94 -46.22 -24.18 -17.13 10.40 25.66 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 8.00 -
NAPS 0.26 0.38 0.70 1.17 1.39 1.58 1.51 -25.39%
Adjusted Per Share Value based on latest NOSH - 53,745
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.59 1.23 2.10 5.98 10.49 8.81 20.57 -34.70%
EPS -1.48 -3.58 -5.08 -2.63 -1.89 1.15 2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.55 0.89 -
NAPS 0.0403 0.0426 0.0761 0.1271 0.1535 0.1751 0.1674 -21.11%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.26 0.27 0.35 0.39 0.60 0.87 1.50 -
P/RPS 2.53 2.52 1.81 0.71 0.63 1.09 0.81 20.88%
P/EPS -2.73 -0.85 -0.75 -1.61 -3.50 8.37 5.84 -
EY -36.62 -117.40 -133.54 -62.01 -28.55 11.95 17.11 -
DY 0.00 0.00 0.00 0.00 0.00 5.75 5.33 -
P/NAPS 1.00 0.71 0.50 0.33 0.43 0.55 0.99 0.16%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 01/03/13 24/02/12 23/02/11 24/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.20 0.34 0.36 0.44 0.53 0.85 1.53 -
P/RPS 1.95 3.18 1.86 0.80 0.56 1.07 0.82 15.51%
P/EPS -2.10 -1.07 -0.77 -1.82 -3.09 8.17 5.96 -
EY -47.60 -93.23 -129.83 -54.96 -32.32 12.24 16.77 -
DY 0.00 0.00 0.00 0.00 0.00 5.88 5.23 -
P/NAPS 0.77 0.89 0.51 0.38 0.38 0.54 1.01 -4.41%

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