[FLBHD] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 2.04%
YoY- 34.29%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 131,132 134,042 142,396 122,150 115,784 105,860 89,820 28.60%
PBT 7,837 7,614 3,756 15,329 14,150 9,684 4,792 38.68%
Tax 3,773 5,236 0 -1,609 -705 1,406 0 -
NP 11,610 12,850 3,756 13,720 13,445 11,090 4,792 80.09%
-
NP to SH 11,610 12,850 3,756 13,720 13,445 11,090 4,792 80.09%
-
Tax Rate -48.14% -68.77% 0.00% 10.50% 4.98% -14.52% 0.00% -
Total Cost 119,521 121,192 138,640 108,430 102,338 94,770 85,028 25.40%
-
Net Worth 119,711 126,936 111,456 106,225 112,588 103,849 97,110 14.92%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 8,256 - - 12,717 - - - -
Div Payout % 71.11% - - 92.69% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 119,711 126,936 111,456 106,225 112,588 103,849 97,110 14.92%
NOSH 103,200 103,200 103,200 99,275 97,902 95,274 90,757 8.91%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.85% 9.59% 2.64% 11.23% 11.61% 10.48% 5.34% -
ROE 9.70% 10.12% 3.37% 12.92% 11.94% 10.68% 4.93% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 127.07 129.89 137.98 123.04 118.26 111.11 98.97 18.07%
EPS 11.25 12.46 3.64 13.81 13.73 11.64 5.28 65.35%
DPS 8.00 0.00 0.00 12.81 0.00 0.00 0.00 -
NAPS 1.16 1.23 1.08 1.07 1.15 1.09 1.07 5.51%
Adjusted Per Share Value based on latest NOSH - 103,267
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 56.91 58.17 61.80 53.01 50.25 45.94 38.98 28.60%
EPS 5.04 5.58 1.63 5.95 5.84 4.81 2.08 80.11%
DPS 3.58 0.00 0.00 5.52 0.00 0.00 0.00 -
NAPS 0.5195 0.5509 0.4837 0.461 0.4886 0.4507 0.4215 14.91%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 - -
Price 0.65 0.59 0.615 0.69 0.52 0.79 0.00 -
P/RPS 0.51 0.45 0.45 0.56 0.44 0.71 0.00 -
P/EPS 5.78 4.74 16.90 4.99 3.79 6.79 0.00 -
EY 17.31 21.10 5.92 20.03 26.41 14.73 0.00 -
DY 12.31 0.00 0.00 18.57 0.00 0.00 0.00 -
P/NAPS 0.56 0.48 0.57 0.64 0.45 0.72 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 17/08/12 21/05/12 21/02/12 29/11/11 23/08/11 27/05/11 -
Price 0.70 0.57 0.615 0.615 0.60 0.67 0.83 -
P/RPS 0.55 0.44 0.45 0.50 0.51 0.60 0.84 -24.53%
P/EPS 6.22 4.58 16.90 4.45 4.37 5.76 15.72 -46.01%
EY 16.07 21.84 5.92 22.47 22.89 17.37 6.36 85.19%
DY 11.43 0.00 0.00 20.83 0.00 0.00 0.00 -
P/NAPS 0.60 0.46 0.57 0.57 0.52 0.61 0.78 -16.00%

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