[FLBHD] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 40.85%
YoY- 30.48%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 109,021 75,092 37,816 147,208 107,921 70,550 31,315 129.53%
PBT 11,681 8,419 4,641 15,349 10,623 4,946 2,312 194.14%
Tax -722 -776 -550 -213 123 708 -100 273.10%
NP 10,959 7,643 4,091 15,136 10,746 5,654 2,212 190.33%
-
NP to SH 10,959 7,643 4,091 15,136 10,746 5,654 2,212 190.33%
-
Tax Rate 6.18% 9.22% 11.85% 1.39% -1.16% -14.31% 4.33% -
Total Cost 98,062 67,449 33,725 132,072 97,175 64,896 29,103 124.58%
-
Net Worth 141,384 130,031 126,936 122,808 126,936 121,775 117,647 13.02%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 8,256 - - - -
Div Payout % - - - 54.55% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 141,384 130,031 126,936 122,808 126,936 121,775 117,647 13.02%
NOSH 103,200 105,568 103,200 103,200 103,200 103,200 103,200 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.05% 10.18% 10.82% 10.28% 9.96% 8.01% 7.06% -
ROE 7.75% 5.88% 3.22% 12.32% 8.47% 4.64% 1.88% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 105.64 72.76 36.64 142.64 104.57 68.36 30.34 129.55%
EPS 10.62 7.41 3.96 14.67 10.41 5.48 2.14 190.65%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.37 1.26 1.23 1.19 1.23 1.18 1.14 13.02%
Adjusted Per Share Value based on latest NOSH - 103,200
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 47.31 32.59 16.41 63.89 46.84 30.62 13.59 129.52%
EPS 4.76 3.32 1.78 6.57 4.66 2.45 0.96 190.49%
DPS 0.00 0.00 0.00 3.58 0.00 0.00 0.00 -
NAPS 0.6136 0.5643 0.5509 0.533 0.5509 0.5285 0.5106 13.01%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.30 1.46 1.10 1.19 0.735 0.65 0.63 -
P/RPS 1.23 2.01 3.00 0.83 0.70 0.95 2.08 -29.52%
P/EPS 12.24 19.71 27.75 8.11 7.06 11.86 29.39 -44.20%
EY 8.17 5.07 3.60 12.32 14.17 8.43 3.40 79.30%
DY 0.00 0.00 0.00 6.72 0.00 0.00 0.00 -
P/NAPS 0.95 1.16 0.89 1.00 0.60 0.55 0.55 43.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 22/08/14 26/05/14 25/02/14 25/11/13 22/08/13 23/05/13 -
Price 1.15 1.42 1.16 1.12 1.04 0.72 0.71 -
P/RPS 1.09 1.95 3.17 0.79 0.99 1.05 2.34 -39.88%
P/EPS 10.83 19.17 29.26 7.64 9.99 13.14 33.12 -52.50%
EY 9.23 5.22 3.42 13.10 10.01 7.61 3.02 110.45%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.84 1.13 0.94 0.94 0.85 0.61 0.62 22.41%

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