Financials FSBM Holdings

Equities

FSBM

MYL9377OO002

IT Services & Consulting

End-of-day quote BURSA MALAYSIA 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
0.32 MYR -1.54% Intraday chart for FSBM Holdings -3.03% -1.54%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 32.25 13.32 13.32 14.02 25.94 47.7
Enterprise Value (EV) 1 31.93 12.89 12.87 13.69 26.98 43.06
P/E ratio -9.95 x -19.6 x -21.1 x -20.6 x -2.78 x 10 x
Yield - - - - - -
Capitalization / Revenue 13.4 x 10.6 x 105 x 110 x 64.1 x 3.81 x
EV / Revenue 13.2 x 10.2 x 101 x 107 x 66.6 x 3.44 x
EV / EBITDA 652 x -339 x -424 x -1,867 x - 8.47 x
EV / FCF -30 x 21.5 x - 25.6 x 3.32 x -6.43 x
FCF Yield -3.34% 4.64% - 3.91% 30.2% -15.6%
Price to Book 4.97 x 2.3 x 2.56 x 3.1 x -9.09 x 3.82 x
Nbr of stocks (in thousands) 140,224 140,224 140,224 140,224 140,224 176,659
Reference price 2 0.2300 0.0950 0.0950 0.1000 0.1850 0.2700
Announcement Date 10/31/17 12/30/19 7/27/20 5/28/21 4/14/22 4/20/23
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 2.415 1.26 0.127 0.128 0.405 12.51
EBITDA 1 0.049 -0.038 -0.0303 -0.007333 - 5.081
EBIT 1 0.015 -0.046 -0.031 -0.008 0.129 4.845
Operating Margin 0.62% -3.65% -24.41% -6.25% 31.85% 38.72%
Earnings before Tax (EBT) 1 -3.231 -0.666 -0.606 -0.665 -9.27 4.837
Net income 1 -3.243 -0.681 -0.626 -0.682 -9.326 4.415
Net margin -134.29% -54.05% -492.91% -532.81% -2,302.72% 35.28%
EPS 2 -0.0231 -0.004856 -0.004493 -0.004863 -0.0665 0.0269
Free Cash Flow 1 -1.066 0.5982 - 0.535 8.136 -6.701
FCF margin -44.13% 47.48% - 417.97% 2,008.8% -53.55%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 10/31/17 12/30/19 7/27/20 5/28/21 4/14/22 4/20/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - 1.04 -
Net Cash position 1 0.32 0.43 0.46 0.33 - 4.64
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -1.07 0.6 - 0.54 8.14 -6.7
ROE (net income / shareholders' equity) -55% -11.3% - -14.3% 2,971% 162%
ROA (Net income/ Total Assets) 0.07% -0.26% - -0.05% 1.6% 39.5%
Assets 1 -4,424 263.6 - 1,280 -583.8 11.16
Book Value Per Share 2 0.0500 0.0400 0.0400 0.0300 -0.0200 0.0700
Cash Flow per Share 2 0 0 0 0 0 0.0300
Capex - - - - - 2.11
Capex / Sales - - - - - 16.85%
Announcement Date 10/31/17 12/30/19 7/27/20 5/28/21 4/14/22 4/20/23
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. FSBM Stock
  4. Financials FSBM Holdings