[FLBHD] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -9.64%
YoY- -13.65%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 141,100 125,260 132,803 131,132 134,042 142,396 122,150 10.10%
PBT 9,892 9,248 8,384 7,837 7,614 3,756 15,329 -25.34%
Tax 1,416 -400 3,216 3,773 5,236 0 -1,609 -
NP 11,308 8,848 11,600 11,610 12,850 3,756 13,720 -12.10%
-
NP to SH 11,308 8,848 11,600 11,610 12,850 3,756 13,720 -12.10%
-
Tax Rate -14.31% 4.33% -38.36% -48.14% -68.77% 0.00% 10.50% -
Total Cost 129,792 116,412 121,203 119,521 121,192 138,640 108,430 12.74%
-
Net Worth 121,775 117,647 115,584 119,711 126,936 111,456 106,225 9.54%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 8,256 - - 12,717 -
Div Payout % - - - 71.11% - - 92.69% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 121,775 117,647 115,584 119,711 126,936 111,456 106,225 9.54%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 99,275 2.62%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.01% 7.06% 8.73% 8.85% 9.59% 2.64% 11.23% -
ROE 9.29% 7.52% 10.04% 9.70% 10.12% 3.37% 12.92% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 136.72 121.38 128.69 127.07 129.89 137.98 123.04 7.28%
EPS 10.96 8.56 11.24 11.25 12.46 3.64 13.81 -14.29%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 12.81 -
NAPS 1.18 1.14 1.12 1.16 1.23 1.08 1.07 6.74%
Adjusted Per Share Value based on latest NOSH - 103,200
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 61.24 54.36 57.64 56.91 58.17 61.80 53.01 10.10%
EPS 4.91 3.84 5.03 5.04 5.58 1.63 5.95 -12.03%
DPS 0.00 0.00 0.00 3.58 0.00 0.00 5.52 -
NAPS 0.5285 0.5106 0.5016 0.5195 0.5509 0.4837 0.461 9.54%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.65 0.63 0.72 0.65 0.59 0.615 0.69 -
P/RPS 0.48 0.52 0.56 0.51 0.45 0.45 0.56 -9.77%
P/EPS 5.93 7.35 6.41 5.78 4.74 16.90 4.99 12.20%
EY 16.86 13.61 15.61 17.31 21.10 5.92 20.03 -10.86%
DY 0.00 0.00 0.00 12.31 0.00 0.00 18.57 -
P/NAPS 0.55 0.55 0.64 0.56 0.48 0.57 0.64 -9.61%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 25/02/13 20/11/12 17/08/12 21/05/12 21/02/12 -
Price 0.72 0.71 0.64 0.70 0.57 0.615 0.615 -
P/RPS 0.53 0.58 0.50 0.55 0.44 0.45 0.50 3.96%
P/EPS 6.57 8.28 5.69 6.22 4.58 16.90 4.45 29.69%
EY 15.22 12.08 17.56 16.07 21.84 5.92 22.47 -22.89%
DY 0.00 0.00 0.00 11.43 0.00 0.00 20.83 -
P/NAPS 0.61 0.62 0.57 0.60 0.46 0.57 0.57 4.62%

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