[FSBM] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 48.81%
YoY- 37.17%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 17,178 16,412 12,180 19,762 11,020 7,980 11,430 7.02%
PBT 2,422 2,641 -1,930 -1,544 -3,776 -4,035 -806 -
Tax -1 0 86 -777 82 4,035 806 -
NP 2,421 2,641 -1,844 -2,321 -3,694 0 0 -
-
NP to SH 2,428 2,631 -1,844 -2,321 -3,694 -4,066 -405 -
-
Tax Rate 0.04% 0.00% - - - - - -
Total Cost 14,757 13,771 14,024 22,083 14,714 7,980 11,430 4.34%
-
Net Worth 77,827 65,007 53,021 47,544 61,396 70,579 87,480 -1.92%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 1,644 1,535 - - - - - -
Div Payout % 67.72% 58.37% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 77,827 65,007 53,021 47,544 61,396 70,579 87,480 -1.92%
NOSH 54,808 51,186 51,080 51,123 51,163 51,144 20,250 18.04%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 14.09% 16.09% -15.14% -11.74% -33.52% 0.00% 0.00% -
ROE 3.12% 4.05% -3.48% -4.88% -6.02% -5.76% -0.46% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 31.34 32.06 23.84 38.66 21.54 15.60 56.44 -9.33%
EPS 4.43 5.14 -3.61 -4.54 -7.22 -7.95 -2.00 -
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.27 1.038 0.93 1.20 1.38 4.32 -16.91%
Adjusted Per Share Value based on latest NOSH - 51,123
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.35 3.20 2.38 3.86 2.15 1.56 2.23 7.01%
EPS 0.47 0.51 -0.36 -0.45 -0.72 -0.79 -0.08 -
DPS 0.32 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1519 0.1269 0.1035 0.0928 0.1199 0.1378 0.1708 -1.93%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.30 0.97 1.11 1.43 1.72 2.30 16.90 -
P/RPS 4.15 3.03 4.66 3.70 7.99 14.74 29.94 -28.04%
P/EPS 29.35 18.87 -30.75 -31.50 -23.82 -28.93 -845.00 -
EY 3.41 5.30 -3.25 -3.17 -4.20 -3.46 -0.12 -
DY 2.31 3.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.76 1.07 1.54 1.43 1.67 3.91 -21.41%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 24/11/05 26/11/04 20/11/03 25/11/02 26/11/01 29/11/00 -
Price 1.45 0.97 1.05 1.34 1.72 2.26 4.34 -
P/RPS 4.63 3.03 4.40 3.47 7.99 14.48 7.69 -8.10%
P/EPS 32.73 18.87 -29.09 -29.52 -23.82 -28.43 -217.00 -
EY 3.06 5.30 -3.44 -3.39 -4.20 -3.52 -0.46 -
DY 2.07 3.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.76 1.01 1.44 1.43 1.64 1.00 0.33%

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