[FLBHD] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -94.03%
YoY- -97.05%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 203,427 198,378 171,462 119,916 176,000 152,493 177,512 9.48%
PBT 37,750 36,697 25,004 1,384 15,493 17,374 23,944 35.34%
Tax -9,334 -8,680 -5,406 -644 -3,091 -3,281 -5,424 43.46%
NP 28,416 28,017 19,598 740 12,402 14,093 18,520 32.92%
-
NP to SH 28,416 28,017 19,598 740 12,402 14,093 18,520 32.92%
-
Tax Rate 24.73% 23.65% 21.62% 46.53% 19.95% 18.88% 22.65% -
Total Cost 175,011 170,361 151,864 119,176 163,598 138,400 158,992 6.59%
-
Net Worth 185,043 184,740 173,375 165,120 172,343 170,279 169,247 6.11%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 16,633 11,008 16,512 24,768 - - - -
Div Payout % 58.53% 39.29% 84.25% 3,347.03% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 185,043 184,740 173,375 165,120 172,343 170,279 169,247 6.11%
NOSH 105,568 103,207 103,200 103,200 103,200 103,200 103,200 1.51%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.97% 14.12% 11.43% 0.62% 7.05% 9.24% 10.43% -
ROE 15.36% 15.17% 11.30% 0.45% 7.20% 8.28% 10.94% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 195.68 192.21 166.15 116.20 170.54 147.76 172.01 8.94%
EPS 27.48 27.15 19.00 0.72 12.02 13.65 17.94 32.77%
DPS 16.00 10.67 16.00 24.00 0.00 0.00 0.00 -
NAPS 1.78 1.79 1.68 1.60 1.67 1.65 1.64 5.59%
Adjusted Per Share Value based on latest NOSH - 103,200
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 88.29 86.09 74.41 52.04 76.38 66.18 77.04 9.48%
EPS 12.33 12.16 8.51 0.32 5.38 6.12 8.04 32.88%
DPS 7.22 4.78 7.17 10.75 0.00 0.00 0.00 -
NAPS 0.8031 0.8018 0.7524 0.7166 0.748 0.739 0.7345 6.11%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.51 1.39 1.15 1.11 1.25 1.50 1.74 -
P/RPS 0.77 0.72 0.69 0.96 0.73 1.02 1.01 -16.50%
P/EPS 5.52 5.12 6.06 154.80 10.40 10.98 9.70 -31.25%
EY 18.10 19.53 16.51 0.65 9.61 9.10 10.31 45.37%
DY 10.60 7.67 13.91 21.62 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 0.68 0.69 0.75 0.91 1.06 -13.65%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 20/08/18 21/05/18 06/02/18 21/11/17 22/08/17 -
Price 1.71 1.60 1.40 1.08 1.21 1.46 1.72 -
P/RPS 0.87 0.83 0.84 0.93 0.71 0.99 1.00 -8.84%
P/EPS 6.26 5.89 7.37 150.62 10.07 10.69 9.58 -24.63%
EY 15.99 16.97 13.56 0.66 9.93 9.35 10.43 32.85%
DY 9.36 6.67 11.43 22.22 0.00 0.00 0.00 -
P/NAPS 0.96 0.89 0.83 0.68 0.72 0.88 1.05 -5.78%

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