[FSBM] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 35.14%
YoY- 46.38%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 103,786 87,894 70,582 61,254 45,632 47,273 60,150 9.51%
PBT 13,353 11,644 9,316 -6,136 -16,655 -8,030 2,643 30.97%
Tax -583 -14 -923 -2,621 322 -614 1,570 -
NP 12,770 11,630 8,393 -8,757 -16,333 -8,644 4,213 20.29%
-
NP to SH 12,851 11,485 8,419 -8,757 -16,333 -8,419 2,516 31.21%
-
Tax Rate 4.37% 0.12% 9.91% - - - -59.40% -
Total Cost 91,016 76,264 62,189 70,011 61,965 55,917 55,937 8.44%
-
Net Worth 88,369 74,203 63,442 55,065 49,638 64,986 73,536 3.10%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 7,130 4,615 - - 1,841 - 2,355 20.26%
Div Payout % 55.48% 40.19% - - 0.00% - 93.60% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 88,369 74,203 63,442 55,065 49,638 64,986 73,536 3.10%
NOSH 54,887 51,530 51,163 51,463 51,173 51,170 51,067 1.20%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 12.30% 13.23% 11.89% -14.30% -35.79% -18.29% 7.00% -
ROE 14.54% 15.48% 13.27% -15.90% -32.90% -12.96% 3.42% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 189.09 170.57 137.95 119.02 89.17 92.38 117.79 8.20%
EPS 23.41 22.29 16.46 -17.02 -31.92 -16.45 4.93 29.63%
DPS 13.00 9.00 0.00 0.00 3.60 0.00 4.61 18.85%
NAPS 1.61 1.44 1.24 1.07 0.97 1.27 1.44 1.87%
Adjusted Per Share Value based on latest NOSH - 51,463
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 20.99 17.77 14.27 12.39 9.23 9.56 12.16 9.52%
EPS 2.60 2.32 1.70 -1.77 -3.30 -1.70 0.51 31.17%
DPS 1.44 0.93 0.00 0.00 0.37 0.00 0.48 20.08%
NAPS 0.1787 0.15 0.1283 0.1113 0.1004 0.1314 0.1487 3.10%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.47 1.50 0.99 1.16 1.54 1.91 2.78 -
P/RPS 0.78 0.88 0.72 0.97 1.73 2.07 2.36 -16.84%
P/EPS 6.28 6.73 6.02 -6.82 -4.83 -11.61 56.43 -30.63%
EY 15.93 14.86 16.62 -14.67 -20.73 -8.61 1.77 44.20%
DY 8.84 6.00 0.00 0.00 2.34 0.00 1.66 32.13%
P/NAPS 0.91 1.04 0.80 1.08 1.59 1.50 1.93 -11.77%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 23/08/06 22/08/05 25/08/04 25/08/03 29/08/02 17/08/01 -
Price 1.21 1.30 1.00 1.10 1.63 2.00 2.72 -
P/RPS 0.64 0.76 0.72 0.92 1.83 2.16 2.31 -19.25%
P/EPS 5.17 5.83 6.08 -6.46 -5.11 -12.16 55.21 -32.60%
EY 19.35 17.14 16.46 -15.47 -19.58 -8.23 1.81 48.39%
DY 10.74 6.92 0.00 0.00 2.21 0.00 1.70 35.94%
P/NAPS 0.75 0.90 0.81 1.03 1.68 1.57 1.89 -14.27%

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