[FLBHD] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 90.06%
YoY- 23.4%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 75,092 37,816 147,208 107,921 70,550 31,315 132,803 -31.69%
PBT 8,419 4,641 15,349 10,623 4,946 2,312 8,384 0.27%
Tax -776 -550 -213 123 708 -100 3,216 -
NP 7,643 4,091 15,136 10,746 5,654 2,212 11,600 -24.33%
-
NP to SH 7,643 4,091 15,136 10,746 5,654 2,212 11,600 -24.33%
-
Tax Rate 9.22% 11.85% 1.39% -1.16% -14.31% 4.33% -38.36% -
Total Cost 67,449 33,725 132,072 97,175 64,896 29,103 121,203 -32.41%
-
Net Worth 130,031 126,936 122,808 126,936 121,775 117,647 115,584 8.19%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 8,256 - - - - -
Div Payout % - - 54.55% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 130,031 126,936 122,808 126,936 121,775 117,647 115,584 8.19%
NOSH 105,568 103,200 103,200 103,200 103,200 103,200 103,200 1.52%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.18% 10.82% 10.28% 9.96% 8.01% 7.06% 8.73% -
ROE 5.88% 3.22% 12.32% 8.47% 4.64% 1.88% 10.04% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 72.76 36.64 142.64 104.57 68.36 30.34 128.69 -31.69%
EPS 7.41 3.96 14.67 10.41 5.48 2.14 11.24 -24.31%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.23 1.19 1.23 1.18 1.14 1.12 8.19%
Adjusted Per Share Value based on latest NOSH - 103,200
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 32.59 16.41 63.89 46.84 30.62 13.59 57.64 -31.69%
EPS 3.32 1.78 6.57 4.66 2.45 0.96 5.03 -24.24%
DPS 0.00 0.00 3.58 0.00 0.00 0.00 0.00 -
NAPS 0.5643 0.5509 0.533 0.5509 0.5285 0.5106 0.5016 8.19%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.46 1.10 1.19 0.735 0.65 0.63 0.72 -
P/RPS 2.01 3.00 0.83 0.70 0.95 2.08 0.56 134.97%
P/EPS 19.71 27.75 8.11 7.06 11.86 29.39 6.41 111.89%
EY 5.07 3.60 12.32 14.17 8.43 3.40 15.61 -52.84%
DY 0.00 0.00 6.72 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.89 1.00 0.60 0.55 0.55 0.64 48.81%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 26/05/14 25/02/14 25/11/13 22/08/13 23/05/13 25/02/13 -
Price 1.42 1.16 1.12 1.04 0.72 0.71 0.64 -
P/RPS 1.95 3.17 0.79 0.99 1.05 2.34 0.50 148.38%
P/EPS 19.17 29.26 7.64 9.99 13.14 33.12 5.69 125.23%
EY 5.22 3.42 13.10 10.01 7.61 3.02 17.56 -55.55%
DY 0.00 0.00 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.94 0.94 0.85 0.61 0.62 0.57 58.00%

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