[FSBM] YoY Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 104.45%
YoY- 148.47%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Revenue 12,835 12,515 393 128 192 2,415 4,633 14.53%
PBT 2,230 4,859 -9,409 -665 -549 -3,063 -4,800 -
Tax -348 -391 0 0 0 0 -43 32.12%
NP 1,882 4,468 -9,409 -665 -549 -3,063 -4,843 -
-
NP to SH 1,941 4,453 -9,187 -675 -549 -3,063 -4,843 -
-
Tax Rate 15.61% 8.05% - - - - - -
Total Cost 10,953 8,047 9,802 793 741 5,478 9,476 1.94%
-
Net Worth 12,806 9,059 -4,206 4,206 5,608 6,961 6,355 9.78%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Net Worth 12,806 9,059 -4,206 4,206 5,608 6,961 6,355 9.78%
NOSH 481,199 177,750 141,314 141,314 141,314 141,314 127,112 19.40%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
NP Margin 14.66% 35.70% -2,394.15% -519.53% -285.94% -126.83% -104.53% -
ROE 15.16% 49.15% 0.00% -16.05% -9.79% -44.00% -76.20% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
RPS 5.01 8.29 0.28 0.09 0.14 1.73 3.64 4.34%
EPS 0.76 2.95 -6.55 -0.46 -0.42 -2.21 -3.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 -0.03 0.03 0.04 0.05 0.05 0.00%
Adjusted Per Share Value based on latest NOSH - 177,750
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
RPS 2.51 2.44 0.08 0.02 0.04 0.47 0.90 14.64%
EPS 0.38 0.87 -1.79 -0.13 -0.11 -0.60 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.025 0.0177 -0.0082 0.0082 0.0109 0.0136 0.0124 9.79%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 -
Price 0.325 0.27 0.185 0.10 0.095 0.22 0.21 -
P/RPS 6.49 3.26 66.01 109.55 69.38 12.68 5.76 1.60%
P/EPS 42.89 9.16 -2.82 -20.77 -24.26 -10.00 -5.51 -
EY 2.33 10.92 -35.41 -4.81 -4.12 -10.00 -18.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 4.50 0.00 3.33 2.38 4.40 4.20 5.99%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/17 30/06/16 CAGR
Date 12/06/24 28/02/23 28/02/22 26/03/21 27/02/20 29/08/17 25/08/16 -
Price 0.395 0.26 0.215 0.00 0.055 0.29 0.20 -
P/RPS 7.88 3.14 76.71 0.00 40.17 16.72 5.49 4.93%
P/EPS 52.12 8.82 -3.28 0.00 -14.05 -13.18 -5.25 -
EY 1.92 11.34 -30.47 0.00 -7.12 -7.59 -19.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.90 4.33 0.00 0.00 1.38 5.80 4.00 9.48%

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