FSBM | FSBM HOLDINGS BHD
0.330 (-2.94%)
T-O (am): 0.340 (08:59:00)
Last updated: 16:44
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 3.83 | 1.00 | 1.25 | 32.7% | 0.00 | 0.49 | 47.5% | 7.0% | 406.9% | 44.9% | ||||||||
| 28 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 2.60 | 0.26 | 0.25 | 9.5% | 0.00 | 0.05 | 26.7% | 26.1% | 9.3% | 71.0% | ||||||||
| 11 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 3.54 | 0.72 | 0.23 | 6.4% | 0.00 | 0.13 | 14.1% | 18.6% | 4.2% | 69.5% | ||||||||
| 26 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 3.11 | 0.25 | 0.22 | 7.0% | 0.00 | 0.12 | 24.6% | 64.0% | 90.5% | 62.9% | ||||||||
| 28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 4.12 | 2.53 | 2.27 | 55.2% | 0.00 | 1.51 | 17.2% | 1287.2% | 166.9% | 126.0% | ||||||||
| 14 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 3.51 | 0.99 | 0.85 | 24.2% | 0.00 | 0.48 | 17.6% | 10881.2% | 14.8% | 3037.9% | ||||||||
| 30 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 2.99 | 0.74 | 0.74 | 24.8% | 0.00 | 0.53 | 57.7% | 9234.4% | 26.8% | 306.1% | ||||||||
| 17 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 1.89 | 0.59 | 0.58 | 30.9% | 0.00 | 0.42 | 537.7% | 5818.8% | 106.7% | 1725.0% | ||||||||
| 28 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 0.30 | -9.01 | -8.76 | -2949.5% | 0.00 | -6.25 | 828.1% | 828.1% | 30106.9% | 17076.5% | ||||||||
| 24 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 0.03 | -0.02 | -0.03 | -90.6% | 0.00 | -0.02 | 0.0 | 0.0 | 91.9% | 83.3% | ||||||||
| 27 Sep 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 0.03 | -0.35 | -0.36 | -1125.0% | 0.00 | -0.26 | 0.0 | 0.0 | 900.0% | 148.3% | ||||||||
| 29 Jun 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 0.03 | -0.02 | -0.04 | -112.5% | 0.00 | -0.03 | 0.0 | 0.0 | 29.4% | 88.2% | ||||||||
| 26 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 0.03 | -0.05 | -0.05 | -159.4% | 0.00 | -0.04 | 0.0 | 0.0 | 70.7% | 13.3% | ||||||||
| 27 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 0.03 | -0.17 | -0.17 | -543.8% | 0.00 | -0.12 | 0.0 | 0.0 | 20.0% | 58.2% | ||||||||
| 27 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 0.03 | -0.14 | -0.14 | -453.1% | 0.00 | -0.10 | 0.0 | 0.0 | 52.5% | 314.3% | ||||||||
| 27 Jul 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 0.03 | -0.30 | -0.30 | -953.1% | 0.00 | -0.22 | 0.0 | 0.0 | 577.8% | 16.0% | ||||||||
| 27 Feb 20 | 31 Dec 19 | Other | 31 Dec 19 | 0.03 | -0.04 | -0.04 | -140.6% | 0.00 | -0.04 | 0.0 | 0.0 | 59.1% | 364.7% | ||||||||
| 29 Nov 19 | 30 Sep 19 | Other | 31 Dec 19 | 0.03 | -0.11 | -0.11 | -343.8% | 0.00 | -0.08 | 0.0 | 0.0 | 214.3% | 2.6% | ||||||||
| 28 Aug 19 | 30 Jun 19 | Other | 31 Dec 19 | 0.03 | -0.04 | -0.04 | -109.4% | 0.00 | -0.02 | 0.0 | 94.6% | 86.7% | 77.6% | ||||||||
| 29 May 19 | Q3 Mar 19 | 3 | 30 Jun 19 | 0.03 | -0.26 | -0.26 | -821.9% | 0.00 | -0.19 | 0.0 | 92.3% | 1647.1% | 10.8% | ||||||||
| 28 Feb 19 | Q2 Dec 18 | 2 | 30 Jun 19 | 0.03 | 0.02 | 0.02 | 53.1% | 0.00 | 0.00 | 0.0 | 85.0% | 115.0% | 111.5% | ||||||||
| 28 Nov 18 | Q1 Sep 18 | 1 | 30 Jun 19 | 0.03 | -0.11 | -0.11 | -353.1% | 0.00 | -0.08 | 94.6% | 0.0 | 27.6% | 28.4% | ||||||||
| 30 Aug 18 | Q4 Jun 18 | 4 | 30 Jun 18 | 0.60 | -0.16 | -0.16 | -26.1% | 0.00 | -0.11 | 42.8% | 1655.9% | 47.1% | 90.7% | ||||||||
| 28 May 18 | Q3 Mar 18 | 3 | 30 Jun 18 | 0.42 | -0.29 | -0.29 | -70.6% | 0.00 | -0.21 | 96.2% | 354.4% | 99.3% | 64.8% | ||||||||
| 23 Feb 18 | Q2 Dec 17 | 2 | 30 Jun 18 | 0.21 | -0.15 | -0.15 | -69.5% | 0.00 | -0.11 | 565.6% | 74.6% | 68.2% | 40.1% | ||||||||
| 23 Nov 17 | Q1 Sep 17 | 1 | 30 Jun 18 | 0.03 | -0.09 | -0.09 | -275.0% | 0.00 | -0.07 | 5.9% | 98.5% | 94.7% | 71.6% | ||||||||
| 29 Aug 17 | Q4 Jun 17 | 4 | 30 Jun 17 | 0.03 | -1.67 | -1.67 | -4905.9% | 0.00 | -1.20 | 63.0% | 74.8% | 99.0% | 59.4% | ||||||||
| 29 May 17 | Q3 Mar 17 | 3 | 30 Jun 17 | 0.09 | -0.84 | -0.84 | -910.9% | 0.00 | -0.59 | 24.6% | 95.1% | 239.3% | 34.3% | ||||||||
| 22 Feb 17 | Q2 Dec 16 | 2 | 30 Jun 17 | 0.12 | -0.25 | -0.25 | -202.5% | 0.00 | -0.17 | 94.4% | 93.9% | 20.3% | 37.0% | ||||||||
| 28 Nov 16 | Q1 Sep 16 | 1 | 30 Jun 17 | 2.17 | -0.31 | -0.31 | -14.3% | 0.00 | -0.25 | 1505.2% | 237.5% | 92.5% | 40.1% | ||||||||
| 25 Aug 16 | Q4 Jun 16 | 4 | 30 Jun 16 | 0.14 | -4.06 | -4.11 | -3042.2% | 0.00 | -3.23 | 92.8% | 9.4% | 558.2% | 27.4% | ||||||||
| 25 May 16 | Q3 Mar 16 | 3 | 30 Jun 16 | 1.87 | -0.62 | -0.62 | -33.4% | 0.00 | -0.49 | 5.9% | 46.6% | 59.2% | 433.3% | ||||||||
| 22 Feb 16 | Q2 Dec 15 | 2 | 30 Jun 16 | 1.99 | 0.41 | -0.39 | -19.7% | 0.00 | 0.32 | 209.5% | 4.4% | 24.3% | 37.3% | ||||||||
| 26 Nov 15 | Q1 Sep 15 | 1 | 30 Jun 16 | 0.64 | -0.52 | -0.52 | -80.7% | 0.00 | 0.41 | 330.9% | 858.2% | 90.8% | 25.1% | ||||||||
| 27 Aug 15 | 30 Jun 15 | Other | 30 Jun 15 | 0.15 | -5.57 | -5.65 | -3794.6% | 0.00 | -4.43 | 95.8% | 69.5% | 4732.5% | 693.0% | ||||||||
| 28 May 15 | 31 Mar 15 | Other | 30 Jun 15 | 3.50 | -0.14 | -0.12 | -3.3% | 0.00 | -0.09 | 84.0% | 1201.9% | 81.3% | 90.9% | ||||||||
| 25 Feb 15 | 31/12/14 | Other | 30/06/15 | 1.90 | -0.67 | -0.62 | -32.8% | 0.00 | -0.53 | 2740.3% | 8.6% | 9.7% | 90.7% |
Historical Dividends
Financial Ratios
| EPS | 0.4 sen |
| Trailing PE (Sector Median: 21.3) | 81.9 |
| PEG | 0.82 |
| Altman Z | 1.8 |
| Beaver | -0.057 |
| Current Ratio | 10.96 |
| Debt-Equity (DE) Ratio | 0.08 |
| FCF Yield | -0.86 % |
| Revenue QoQ | 47.5 % |
| Revenue YoY | -6.99% |
| Profit QoQ | 406.88 % |
| Profit YoY | -44.94 % |
| Profit Margin (Sector Median: -4.9) | 14.85 % |
| ROE (ROIC: 7.53) | 7.53 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 21.3) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: -4.9) | |
| ROE (ROIC: 9.11) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.05 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 1.25 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
Directors Share Purchases (Beta)
MISS TAN WAN YEN reduced 1900.0 units announced on 22 Aug 2023 at ~RM0.32
DATO TAN HOCK SAN @ TAN HOCK MING reduced 105000.0 units announced on 22 Aug 2023 at ~RM0.31
DATO TAN HOCK SAN @ TAN HOCK MING reduced 70000.0 units announced on 21 Jan 2022 at ~RM0.17
MR TAN EE ERN reduced 91000.0 units announced on 26 Aug 2021 at ~RM0.27
MISS TAN WAN YEN reduced 91000.0 units announced on 26 Aug 2021 at ~RM0.27
DATO TAN HOCK SAN @ TAN HOCK MING reduced 91000.0 units announced on 26 Aug 2021 at ~RM0.27
Summary
Market Cap: 159 M.
Number of Shares: 483 M.
Adjusted Float: 67.4%.
Stock highly correlated with
HSSEB (95%)
CGB (92%)
WELLCAL (92%)
SHH (90%)
FSBM Holdings Berhad, an investment holding company, distributes computers, computer related products and education related products worldwide. It operates in four segments: Solution, Smart Community, Communication and Multimedia, and Education. The Solution segment distributes computer products; provides related services; and develops software applications and system integration. The Smart Community segment provides intelligent systems framework; and systems for intelligent buildings, communities, and cities. The Communication and Multimedia segment provides multimedia design, development, and production services. It offers IP telephony, multimedia content development, broadband content syndication and deployment, broadband systems and content programming services, entertainment-on-demand portal, and Web design services. The Education segment provides teacher training; develops online multimedia courseware; and delivers education related products and services. The company was incorporated in 1984 as Talasco Computers Sdn Bhd and changed its name to Fujitsu Systems Business (Malaysia) Sdn Bhd in 1991. Further, the company changed its name to FSBM Holdings Berhad in 2001. FSBM Holdings is headquartered in Cyberjaya, Malaysia.
Sectors: Trading & Services, Penny Stocks, Technology, Technology Equipment
Code: 9377
Website: http://www.fsbm.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
| Symbol | Price | Ex.Price | Premium | Expiry |
|---|---|---|---|---|
| FSBM-WB | 0.29 | 0.05 | 3.03% | 18-Sep-2028 |
Top Shareholdings
Updated on 11-Apr-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Chew Weng Yew | 26.62% | 42.42 |
| Dr Chew Weng Yew | 20.22% | 32.22 |
| Tan Sri Dato' Sri Syed Zainal Abidin Bin Syed Mohamed Tahir | 12.87% | 20.51 |
| Pang Kiew Kun | 8.04% | 12.82 |
| Low Kang Wei | 6.01% | 9.57 |
| Yeo Ann Seck | 5.92% | 9.43 |
| Ooi Kong Tiong | 3.91% | 6.23 |
| Tay Kok Seng | 3.23% | 5.14 |
| Yuu Speed Sdn Bhd | 2.83% | 4.51 |
| Peg Capital Sdn Bhd | 2.74% | 4.37 |
| Lee Wai Yee | 2.55% | 4.06 |
| Fong See Mun | 2.54% | 4.05 |
| Ng Chong Guan | 2.34% | 3.74 |
| Eng Soh Chng | 2.14% | 3.41 |
| Lai Ooi Ling | 1.98% | 3.16 |
| Allan Wong Sai Wah | 1.96% | 3.13 |
| Chia Su Yen | 1.8% | 2.86 |
| Lee Sook Wan | 1.74% | 2.77 |
| Chen Thiam Fook | 1.3% | 2.07 |
| Chia Kee Horng | 1.29% | 2.06 |
| Tee Bee Leng | 1.26% | 2.01 |
| Mohamed Azam Shah Bin Aziz Mohammed | 1.13% | 1.8 |
| Twe Fook Chuan | 1.13% | 1.8 |
| The Hongkong And Shanghai Banking Corp Ltd | 1.11% | 1.77 |
| Twe Fook Ping | 1.07% | 1.71 |
| UOB Kay Hian Pte Ltd | 1.05% | 1.68 |
| Teh Kong Yaw | 0.95% | 1.52 |
| Liaw Hock Choon | 0.92% | 1.47 |
| Bank Julius Baer & Co Ltd | 0.82% | 1.3 |
| Ng Chee Chau | 0.76% | 1.22 |
| Hms Mansion Sdn Bhd | 0.75% | 1.2 |
| Ah Sang | 0.73% | 1.17 |