[FLBHD] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 584.24%
YoY- 15.87%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 31,315 132,803 98,349 67,021 35,599 122,150 86,838 -49.30%
PBT 2,312 8,384 5,878 3,807 939 15,329 10,613 -63.76%
Tax -100 3,216 2,830 2,618 0 -1,609 -529 -67.02%
NP 2,212 11,600 8,708 6,425 939 13,720 10,084 -63.59%
-
NP to SH 2,212 11,600 8,708 6,425 939 13,720 10,084 -63.59%
-
Tax Rate 4.33% -38.36% -48.15% -68.77% 0.00% 10.50% 4.98% -
Total Cost 29,103 121,203 89,641 60,596 34,660 108,430 76,754 -47.58%
-
Net Worth 117,647 115,584 119,711 126,936 111,456 106,225 112,588 2.97%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 6,192 - - 12,717 - -
Div Payout % - - 71.11% - - 92.69% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 117,647 115,584 119,711 126,936 111,456 106,225 112,588 2.97%
NOSH 103,200 103,200 103,200 103,200 103,200 99,275 97,902 3.57%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.06% 8.73% 8.85% 9.59% 2.64% 11.23% 11.61% -
ROE 1.88% 10.04% 7.27% 5.06% 0.84% 12.92% 8.96% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 30.34 128.69 95.30 64.94 34.50 123.04 88.70 -51.05%
EPS 2.14 11.24 8.44 6.23 0.91 13.81 10.30 -64.88%
DPS 0.00 0.00 6.00 0.00 0.00 12.81 0.00 -
NAPS 1.14 1.12 1.16 1.23 1.08 1.07 1.15 -0.58%
Adjusted Per Share Value based on latest NOSH - 103,200
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.59 57.64 42.68 29.09 15.45 53.01 37.69 -49.30%
EPS 0.96 5.03 3.78 2.79 0.41 5.95 4.38 -63.61%
DPS 0.00 0.00 2.69 0.00 0.00 5.52 0.00 -
NAPS 0.5106 0.5016 0.5195 0.5509 0.4837 0.461 0.4886 2.97%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.63 0.72 0.65 0.59 0.615 0.69 0.52 -
P/RPS 2.08 0.56 0.68 0.91 1.78 0.56 0.59 131.45%
P/EPS 29.39 6.41 7.70 9.48 67.59 4.99 5.05 223.20%
EY 3.40 15.61 12.98 10.55 1.48 20.03 19.81 -69.08%
DY 0.00 0.00 9.23 0.00 0.00 18.57 0.00 -
P/NAPS 0.55 0.64 0.56 0.48 0.57 0.64 0.45 14.30%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 25/02/13 20/11/12 17/08/12 21/05/12 21/02/12 29/11/11 -
Price 0.71 0.64 0.70 0.57 0.615 0.615 0.60 -
P/RPS 2.34 0.50 0.73 0.88 1.78 0.50 0.68 127.76%
P/EPS 33.12 5.69 8.30 9.16 67.59 4.45 5.83 218.04%
EY 3.02 17.56 12.05 10.92 1.48 22.47 17.17 -68.57%
DY 0.00 0.00 8.57 0.00 0.00 20.83 0.00 -
P/NAPS 0.62 0.57 0.60 0.46 0.57 0.57 0.52 12.42%

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