[FLBHD] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 2548.38%
YoY- 5.82%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 151,420 203,427 198,378 171,462 119,916 176,000 152,493 -0.47%
PBT 10,080 37,750 36,697 25,004 1,384 15,493 17,374 -30.46%
Tax -3,056 -9,334 -8,680 -5,406 -644 -3,091 -3,281 -4.62%
NP 7,024 28,416 28,017 19,598 740 12,402 14,093 -37.16%
-
NP to SH 7,024 28,416 28,017 19,598 740 12,402 14,093 -37.16%
-
Tax Rate 30.32% 24.73% 23.65% 21.62% 46.53% 19.95% 18.88% -
Total Cost 144,396 175,011 170,361 151,864 119,176 163,598 138,400 2.87%
-
Net Worth 181,159 185,043 184,740 173,375 165,120 172,343 170,279 4.21%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 20,470 16,633 11,008 16,512 24,768 - - -
Div Payout % 291.43% 58.53% 39.29% 84.25% 3,347.03% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 181,159 185,043 184,740 173,375 165,120 172,343 170,279 4.21%
NOSH 105,996 105,568 103,207 103,200 103,200 103,200 103,200 1.79%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.64% 13.97% 14.12% 11.43% 0.62% 7.05% 9.24% -
ROE 3.88% 15.36% 15.17% 11.30% 0.45% 7.20% 8.28% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 147.94 195.68 192.21 166.15 116.20 170.54 147.76 0.08%
EPS 6.88 27.48 27.15 19.00 0.72 12.02 13.65 -36.69%
DPS 20.00 16.00 10.67 16.00 24.00 0.00 0.00 -
NAPS 1.77 1.78 1.79 1.68 1.60 1.67 1.65 4.79%
Adjusted Per Share Value based on latest NOSH - 103,200
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 65.71 88.29 86.09 74.41 52.04 76.38 66.18 -0.47%
EPS 3.05 12.33 12.16 8.51 0.32 5.38 6.12 -37.16%
DPS 8.88 7.22 4.78 7.17 10.75 0.00 0.00 -
NAPS 0.7862 0.8031 0.8018 0.7524 0.7166 0.748 0.739 4.21%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.60 1.51 1.39 1.15 1.11 1.25 1.50 -
P/RPS 1.08 0.77 0.72 0.69 0.96 0.73 1.02 3.88%
P/EPS 23.31 5.52 5.12 6.06 154.80 10.40 10.98 65.25%
EY 4.29 18.10 19.53 16.51 0.65 9.61 9.10 -39.45%
DY 12.50 10.60 7.67 13.91 21.62 0.00 0.00 -
P/NAPS 0.90 0.85 0.78 0.68 0.69 0.75 0.91 -0.73%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 26/02/19 29/11/18 20/08/18 21/05/18 06/02/18 21/11/17 -
Price 1.51 1.71 1.60 1.40 1.08 1.21 1.46 -
P/RPS 1.02 0.87 0.83 0.84 0.93 0.71 0.99 2.01%
P/EPS 22.00 6.26 5.89 7.37 150.62 10.07 10.69 61.86%
EY 4.54 15.99 16.97 13.56 0.66 9.93 9.35 -38.24%
DY 13.25 9.36 6.67 11.43 22.22 0.00 0.00 -
P/NAPS 0.85 0.96 0.89 0.83 0.68 0.72 0.88 -2.28%

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