[FLBHD] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -88.27%
YoY- -71.81%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 122,150 86,838 52,930 22,455 120,378 93,188 63,171 55.02%
PBT 15,329 10,613 4,842 1,198 10,793 12,105 10,557 28.14%
Tax -1,609 -529 703 0 -576 0 0 -
NP 13,720 10,084 5,545 1,198 10,217 12,105 10,557 19.03%
-
NP to SH 13,720 10,084 5,545 1,198 10,217 12,105 10,557 19.03%
-
Tax Rate 10.50% 4.98% -14.52% 0.00% 5.34% 0.00% 0.00% -
Total Cost 108,430 76,754 47,385 21,257 110,161 81,083 52,614 61.73%
-
Net Worth 106,225 112,588 103,849 97,110 101,897 0 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 12,717 - - - - - - -
Div Payout % 92.69% - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 106,225 112,588 103,849 97,110 101,897 0 0 -
NOSH 99,275 97,902 95,274 90,757 90,979 91,015 91,008 5.95%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.23% 11.61% 10.48% 5.34% 8.49% 12.99% 16.71% -
ROE 12.92% 8.96% 5.34% 1.23% 10.03% 0.00% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 123.04 88.70 55.56 24.74 132.31 102.39 69.41 46.31%
EPS 13.81 10.30 5.82 1.32 11.23 13.30 11.60 12.29%
DPS 12.81 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.15 1.09 1.07 1.12 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 90,757
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 53.01 37.69 22.97 9.75 52.24 40.44 27.42 55.00%
EPS 5.95 4.38 2.41 0.52 4.43 5.25 4.58 19.00%
DPS 5.52 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.461 0.4886 0.4507 0.4215 0.4422 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 - - - - -
Price 0.69 0.52 0.79 0.00 0.00 0.00 0.00 -
P/RPS 0.56 0.59 1.42 0.00 0.00 0.00 0.00 -
P/EPS 4.99 5.05 13.57 0.00 0.00 0.00 0.00 -
EY 20.03 19.81 7.37 0.00 0.00 0.00 0.00 -
DY 18.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.45 0.72 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 29/11/11 23/08/11 27/05/11 - - - -
Price 0.615 0.60 0.67 0.83 0.00 0.00 0.00 -
P/RPS 0.50 0.68 1.21 3.35 0.00 0.00 0.00 -
P/EPS 4.45 5.83 11.51 62.88 0.00 0.00 0.00 -
EY 22.47 17.17 8.69 1.59 0.00 0.00 0.00 -
DY 20.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.61 0.78 0.00 0.00 0.00 -

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