[FLBHD] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 142.69%
YoY- 128.36%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 32,923 133,975 78,751 56,753 23,650 87,779 61,948 -34.41%
PBT 9,656 18,968 2,023 1,160 -3,015 -9,857 -7,387 -
Tax -2,257 -3,097 913 76 120 818 1,762 -
NP 7,399 15,871 2,936 1,236 -2,895 -9,039 -5,625 -
-
NP to SH 7,399 15,871 2,936 1,236 -2,895 -9,039 -5,625 -
-
Tax Rate 23.37% 16.33% -45.13% -6.55% - - - -
Total Cost 25,524 118,104 75,815 55,517 26,545 96,818 67,573 -47.77%
-
Net Worth 173,342 170,054 161,156 160,167 155,224 158,347 165,352 3.19%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 2,988 7,909 4,943 - - 2,969 - -
Div Payout % 40.39% 49.84% 168.37% - - 0.00% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 173,342 170,054 161,156 160,167 155,224 158,347 165,352 3.19%
NOSH 108,304 106,884 106,884 106,884 106,884 106,884 106,884 0.88%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 22.47% 11.85% 3.73% 2.18% -12.24% -10.30% -9.08% -
ROE 4.27% 9.33% 1.82% 0.77% -1.87% -5.71% -3.40% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 33.05 135.51 79.65 57.40 23.92 88.70 62.19 -34.41%
EPS 7.43 16.05 2.97 1.25 -2.93 -9.01 -5.58 -
DPS 3.00 8.00 5.00 0.00 0.00 3.00 0.00 -
NAPS 1.74 1.72 1.63 1.62 1.57 1.60 1.66 3.19%
Adjusted Per Share Value based on latest NOSH - 106,884
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.29 58.14 34.18 24.63 10.26 38.10 26.88 -34.40%
EPS 3.21 6.89 1.27 0.54 -1.26 -3.92 -2.44 -
DPS 1.30 3.43 2.15 0.00 0.00 1.29 0.00 -
NAPS 0.7523 0.738 0.6994 0.6951 0.6737 0.6872 0.7176 3.20%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.47 1.24 0.90 0.855 0.825 0.87 0.775 -
P/RPS 4.45 0.92 1.13 1.49 3.45 0.98 1.25 133.32%
P/EPS 19.79 7.72 30.31 68.39 -28.18 -9.53 -13.72 -
EY 5.05 12.95 3.30 1.46 -3.55 -10.50 -7.29 -
DY 2.04 6.45 5.56 0.00 0.00 3.45 0.00 -
P/NAPS 0.84 0.72 0.55 0.53 0.53 0.54 0.47 47.32%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 21/02/22 19/11/21 27/08/21 28/05/21 26/02/21 23/11/20 -
Price 1.52 1.60 1.11 0.86 0.955 0.835 0.885 -
P/RPS 4.60 1.18 1.39 1.50 3.99 0.94 1.42 119.09%
P/EPS 20.47 9.97 37.38 68.79 -32.61 -9.14 -15.67 -
EY 4.89 10.03 2.68 1.45 -3.07 -10.94 -6.38 -
DY 1.97 5.00 4.50 0.00 0.00 3.59 0.00 -
P/NAPS 0.87 0.93 0.68 0.53 0.61 0.52 0.53 39.19%

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