[FLBHD] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -60.69%
YoY- -29.44%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 78,751 56,753 23,650 87,779 61,948 42,688 32,879 78.92%
PBT 2,023 1,160 -3,015 -9,857 -7,387 -5,692 -2,329 -
Tax 913 76 120 818 1,762 1,334 524 44.74%
NP 2,936 1,236 -2,895 -9,039 -5,625 -4,358 -1,805 -
-
NP to SH 2,936 1,236 -2,895 -9,039 -5,625 -4,358 -1,805 -
-
Tax Rate -45.13% -6.55% - - - - - -
Total Cost 75,815 55,517 26,545 96,818 67,573 47,046 34,684 68.34%
-
Net Worth 161,156 160,167 155,224 158,347 165,352 167,301 171,571 -4.08%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 4,943 - - 2,969 - - - -
Div Payout % 168.37% - - 0.00% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 161,156 160,167 155,224 158,347 165,352 167,301 171,571 -4.08%
NOSH 106,884 106,884 106,884 106,884 106,884 106,884 106,884 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.73% 2.18% -12.24% -10.30% -9.08% -10.21% -5.49% -
ROE 1.82% 0.77% -1.87% -5.71% -3.40% -2.60% -1.05% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 79.65 57.40 23.92 88.70 62.19 42.36 32.19 82.83%
EPS 2.97 1.25 -2.93 -9.01 -5.58 -4.30 -1.77 -
DPS 5.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.63 1.62 1.57 1.60 1.66 1.66 1.68 -1.99%
Adjusted Per Share Value based on latest NOSH - 106,884
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 34.18 24.63 10.26 38.10 26.88 18.53 14.27 78.92%
EPS 1.27 0.54 -1.26 -3.92 -2.44 -1.89 -0.78 -
DPS 2.15 0.00 0.00 1.29 0.00 0.00 0.00 -
NAPS 0.6994 0.6951 0.6737 0.6872 0.7176 0.7261 0.7446 -4.08%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.90 0.855 0.825 0.87 0.775 0.69 0.70 -
P/RPS 1.13 1.49 3.45 0.98 1.25 1.63 2.17 -35.24%
P/EPS 30.31 68.39 -28.18 -9.53 -13.72 -15.96 -39.61 -
EY 3.30 1.46 -3.55 -10.50 -7.29 -6.27 -2.52 -
DY 5.56 0.00 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.53 0.54 0.47 0.42 0.42 19.67%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 27/08/21 28/05/21 26/02/21 23/11/20 17/08/20 12/06/20 -
Price 1.11 0.86 0.955 0.835 0.885 1.07 0.73 -
P/RPS 1.39 1.50 3.99 0.94 1.42 2.53 2.27 -27.86%
P/EPS 37.38 68.79 -32.61 -9.14 -15.67 -24.75 -41.30 -
EY 2.68 1.45 -3.07 -10.94 -6.38 -4.04 -2.42 -
DY 4.50 0.00 0.00 3.59 0.00 0.00 0.00 -
P/NAPS 0.68 0.53 0.61 0.52 0.53 0.64 0.43 35.69%

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