[FSBM] YoY TTM Result on 30-Sep-2023 [#3]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -16.95%
YoY- 145.04%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Revenue 16,003 13,369 8,692 128 128 128 697 61.86%
PBT 2,069 3,764 -6,686 -446 -659 -391 -2,199 -
Tax 198 -788 -148 0 0 0 0 -
NP 2,267 2,976 -6,834 -446 -659 -391 -2,199 -
-
NP to SH 1,029 2,964 -6,581 -476 -669 -391 -2,199 -
-
Tax Rate -9.57% 20.94% - - - - - -
Total Cost 13,736 10,393 15,526 574 787 519 2,896 27.02%
-
Net Worth 24,750 14,199 8,832 4,206 4,206 5,608 5,608 25.62%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Net Worth 24,750 14,199 8,832 4,206 4,206 5,608 5,608 25.62%
NOSH 495,000 473,319 177,750 141,314 141,314 141,314 141,314 21.24%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
NP Margin 14.17% 22.26% -78.62% -348.44% -514.84% -305.47% -315.49% -
ROE 4.16% 20.87% -74.51% -11.32% -15.90% -6.97% -39.21% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
RPS 3.23 2.82 4.92 0.09 0.09 0.09 0.50 33.20%
EPS 0.21 0.63 -3.73 -0.34 -0.48 -0.28 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.03 0.05 0.03 0.03 0.04 0.04 3.48%
Adjusted Per Share Value based on latest NOSH - 473,319
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
RPS 3.12 2.61 1.70 0.02 0.02 0.02 0.14 61.12%
EPS 0.20 0.58 -1.28 -0.09 -0.13 -0.08 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0483 0.0277 0.0172 0.0082 0.0082 0.0109 0.0109 25.70%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/03/18 -
Price 0.25 0.205 0.21 0.08 0.145 0.095 0.20 -
P/RPS 7.73 7.26 4.27 87.64 158.85 104.07 40.24 -22.39%
P/EPS 120.26 32.74 -5.64 -23.57 -30.39 -34.07 -12.75 -
EY 0.83 3.05 -17.74 -4.24 -3.29 -2.94 -7.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 6.83 4.20 2.67 4.83 2.38 5.00 0.00%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 CAGR
Date 27/11/24 28/11/23 14/11/22 24/11/21 27/11/20 29/11/19 28/05/18 -
Price 0.23 0.38 0.285 0.21 0.10 0.095 0.18 -
P/RPS 7.11 13.45 5.79 230.05 109.55 104.07 36.21 -22.13%
P/EPS 110.64 60.68 -7.65 -61.86 -20.96 -34.07 -11.48 -
EY 0.90 1.65 -13.07 -1.62 -4.77 -2.94 -8.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.60 12.67 5.70 7.00 3.33 2.38 4.50 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