[FSBM] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[FSBM] FSBM HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 29.91%
YoY- -1.96%
Quarter Report
Latest QR
Upcoming QR
FSBM's Result
FSBM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 95,159 93,090 61,553 61,569 49,977 38,780 67,666 5.84%
PBT 14,594 10,867 7,221 -11,512 -12,925 -7,969 4,672 20.89%
Tax -587 -47 -1,185 -1,990 -317 768 812 -
NP 14,007 10,820 6,036 -13,502 -13,242 -7,201 5,484 16.90%
-
NP to SH 14,051 10,678 6,036 -13,502 -13,242 -8,268 5,079 18.47%
-
Tax Rate 4.02% 0.43% 16.41% - - - -17.38% -
Total Cost 81,152 82,270 55,517 75,071 63,219 45,981 62,182 4.53%
-
Net Worth 86,094 70,034 60,895 54,699 58,901 67,079 74,723 2.38%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 5,931 3,069 - - 1,841 - 2,355 16.63%
Div Payout % 42.21% 28.75% - - 0.00% - 46.37% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 86,094 70,034 60,895 54,699 58,901 67,079 74,723 2.38%
NOSH 54,837 51,120 51,173 51,120 55,567 51,999 51,180 1.15%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 14.72% 11.62% 9.81% -21.93% -26.50% -18.57% 8.10% -
ROE 16.32% 15.25% 9.91% -24.68% -22.48% -12.33% 6.80% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 173.53 182.10 120.28 120.44 89.94 74.58 132.21 4.63%
EPS 25.62 20.89 11.80 -26.41 -23.83 -15.90 9.92 17.12%
DPS 10.82 6.00 0.00 0.00 3.31 0.00 4.60 15.31%
NAPS 1.57 1.37 1.19 1.07 1.06 1.29 1.46 1.21%
Adjusted Per Share Value based on latest NOSH - 51,120
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 18.63 18.22 12.05 12.05 9.78 7.59 13.25 5.84%
EPS 2.75 2.09 1.18 -2.64 -2.59 -1.62 0.99 18.55%
DPS 1.16 0.60 0.00 0.00 0.36 0.00 0.46 16.65%
NAPS 0.1685 0.1371 0.1192 0.1071 0.1153 0.1313 0.1463 2.38%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.42 1.10 1.20 1.10 1.57 2.38 2.96 -
P/RPS 0.82 0.60 1.00 0.91 1.75 3.19 2.24 -15.41%
P/EPS 5.54 5.27 10.17 -4.16 -6.59 -14.97 29.83 -24.45%
EY 18.04 18.99 9.83 -24.01 -15.18 -6.68 3.35 32.37%
DY 7.62 5.45 0.00 0.00 2.11 0.00 1.55 30.38%
P/NAPS 0.90 0.80 1.01 1.03 1.48 1.84 2.03 -12.67%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 17/05/07 09/06/06 25/05/05 26/05/04 26/05/03 28/05/02 18/07/01 -
Price 1.49 1.19 1.00 1.18 1.55 2.12 2.71 -
P/RPS 0.86 0.65 0.83 0.98 1.72 2.84 2.05 -13.47%
P/EPS 5.82 5.70 8.48 -4.47 -6.50 -13.33 27.31 -22.70%
EY 17.20 17.55 11.80 -22.38 -15.37 -7.50 3.66 29.40%
DY 7.26 5.04 0.00 0.00 2.14 0.00 1.70 27.36%
P/NAPS 0.95 0.87 0.84 1.10 1.46 1.64 1.86 -10.58%

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