[FLBHD] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 14.71%
YoY- 97.87%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 182,594 212,046 213,144 180,733 163,954 160,328 120,128 32.09%
PBT 19,386 20,866 17,432 36,317 32,197 25,434 15,356 16.75%
Tax -4,945 -4,960 -4,184 -4,595 -4,544 -2,698 -2,064 78.76%
NP 14,441 15,906 13,248 31,722 27,653 22,736 13,292 5.66%
-
NP to SH 14,441 15,906 13,248 31,722 27,653 22,736 13,292 5.66%
-
Tax Rate 25.51% 23.77% 24.00% 12.65% 14.11% 10.61% 13.44% -
Total Cost 168,153 196,140 199,896 149,011 136,301 137,592 106,836 35.19%
-
Net Worth 157,895 154,800 149,640 146,543 146,543 142,415 134,159 11.43%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 15,480 6,879 - - -
Div Payout % - - - 48.80% 24.88% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 157,895 154,800 149,640 146,543 146,543 142,415 134,159 11.43%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 103,200 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.91% 7.50% 6.22% 17.55% 16.87% 14.18% 11.06% -
ROE 9.15% 10.28% 8.85% 21.65% 18.87% 15.96% 9.91% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 176.93 205.47 206.53 175.13 158.87 155.36 116.40 32.09%
EPS 14.00 15.42 12.84 30.74 26.80 22.04 12.88 5.70%
DPS 0.00 0.00 0.00 15.00 6.67 0.00 0.00 -
NAPS 1.53 1.50 1.45 1.42 1.42 1.38 1.30 11.43%
Adjusted Per Share Value based on latest NOSH - 103,200
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 79.24 92.03 92.50 78.44 71.15 69.58 52.13 32.10%
EPS 6.27 6.90 5.75 13.77 12.00 9.87 5.77 5.68%
DPS 0.00 0.00 0.00 6.72 2.99 0.00 0.00 -
NAPS 0.6853 0.6718 0.6494 0.636 0.636 0.6181 0.5822 11.44%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.53 1.86 2.06 2.88 1.92 1.33 1.56 -
P/RPS 0.86 0.91 1.00 1.64 1.21 0.86 1.34 -25.53%
P/EPS 10.93 12.07 16.05 9.37 7.17 6.04 12.11 -6.58%
EY 9.15 8.29 6.23 10.67 13.96 16.56 8.26 7.04%
DY 0.00 0.00 0.00 5.21 3.47 0.00 0.00 -
P/NAPS 1.00 1.24 1.42 2.03 1.35 0.96 1.20 -11.41%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 23/08/16 20/05/16 22/02/16 17/11/15 21/08/15 21/05/15 -
Price 1.69 1.56 2.34 2.55 2.45 1.51 1.41 -
P/RPS 0.96 0.76 1.13 1.46 1.54 0.97 1.21 -14.26%
P/EPS 12.08 10.12 18.23 8.30 9.14 6.85 10.95 6.74%
EY 8.28 9.88 5.49 12.05 10.94 14.59 9.13 -6.29%
DY 0.00 0.00 0.00 5.88 2.72 0.00 0.00 -
P/NAPS 1.10 1.04 1.61 1.80 1.73 1.09 1.08 1.22%

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