[FLBHD] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -0.09%
YoY- -15.45%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 143,894 141,100 125,260 132,803 131,132 134,042 142,396 0.69%
PBT 14,164 9,892 9,248 8,384 7,837 7,614 3,756 142.07%
Tax 164 1,416 -400 3,216 3,773 5,236 0 -
NP 14,328 11,308 8,848 11,600 11,610 12,850 3,756 143.94%
-
NP to SH 14,328 11,308 8,848 11,600 11,610 12,850 3,756 143.94%
-
Tax Rate -1.16% -14.31% 4.33% -38.36% -48.14% -68.77% 0.00% -
Total Cost 129,566 129,792 116,412 121,203 119,521 121,192 138,640 -4.40%
-
Net Worth 126,936 121,775 117,647 115,584 119,711 126,936 111,456 9.04%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 8,256 - - -
Div Payout % - - - - 71.11% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 126,936 121,775 117,647 115,584 119,711 126,936 111,456 9.04%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 103,200 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.96% 8.01% 7.06% 8.73% 8.85% 9.59% 2.64% -
ROE 11.29% 9.29% 7.52% 10.04% 9.70% 10.12% 3.37% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 139.43 136.72 121.38 128.69 127.07 129.89 137.98 0.69%
EPS 13.88 10.96 8.56 11.24 11.25 12.46 3.64 143.87%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.23 1.18 1.14 1.12 1.16 1.23 1.08 9.04%
Adjusted Per Share Value based on latest NOSH - 103,200
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 62.45 61.24 54.36 57.64 56.91 58.17 61.80 0.69%
EPS 6.22 4.91 3.84 5.03 5.04 5.58 1.63 143.99%
DPS 0.00 0.00 0.00 0.00 3.58 0.00 0.00 -
NAPS 0.5509 0.5285 0.5106 0.5016 0.5195 0.5509 0.4837 9.05%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.735 0.65 0.63 0.72 0.65 0.59 0.615 -
P/RPS 0.53 0.48 0.52 0.56 0.51 0.45 0.45 11.51%
P/EPS 5.29 5.93 7.35 6.41 5.78 4.74 16.90 -53.86%
EY 18.89 16.86 13.61 15.61 17.31 21.10 5.92 116.58%
DY 0.00 0.00 0.00 0.00 12.31 0.00 0.00 -
P/NAPS 0.60 0.55 0.55 0.64 0.56 0.48 0.57 3.47%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 22/08/13 23/05/13 25/02/13 20/11/12 17/08/12 21/05/12 -
Price 1.04 0.72 0.71 0.64 0.70 0.57 0.615 -
P/RPS 0.75 0.53 0.58 0.50 0.55 0.44 0.45 40.52%
P/EPS 7.49 6.57 8.28 5.69 6.22 4.58 16.90 -41.84%
EY 13.35 15.22 12.08 17.56 16.07 21.84 5.92 71.87%
DY 0.00 0.00 0.00 0.00 11.43 0.00 0.00 -
P/NAPS 0.85 0.61 0.62 0.57 0.60 0.46 0.57 30.49%

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