[FLBHD] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -72.97%
YoY- 84.95%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 150,419 109,021 75,092 37,816 147,208 107,921 70,550 65.42%
PBT 17,295 11,681 8,419 4,641 15,349 10,623 4,946 129.85%
Tax -1,263 -722 -776 -550 -213 123 708 -
NP 16,032 10,959 7,643 4,091 15,136 10,746 5,654 99.95%
-
NP to SH 16,032 10,959 7,643 4,091 15,136 10,746 5,654 99.95%
-
Tax Rate 7.30% 6.18% 9.22% 11.85% 1.39% -1.16% -14.31% -
Total Cost 134,387 98,062 67,449 33,725 132,072 97,175 64,896 62.24%
-
Net Worth 130,031 141,384 130,031 126,936 122,808 126,936 121,775 4.45%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 8,256 - - - 8,256 - - -
Div Payout % 51.50% - - - 54.55% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 130,031 141,384 130,031 126,936 122,808 126,936 121,775 4.45%
NOSH 103,200 103,200 105,568 103,200 103,200 103,200 103,200 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.66% 10.05% 10.18% 10.82% 10.28% 9.96% 8.01% -
ROE 12.33% 7.75% 5.88% 3.22% 12.32% 8.47% 4.64% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 145.75 105.64 72.76 36.64 142.64 104.57 68.36 65.42%
EPS 15.53 10.62 7.41 3.96 14.67 10.41 5.48 99.88%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.26 1.37 1.26 1.23 1.19 1.23 1.18 4.45%
Adjusted Per Share Value based on latest NOSH - 103,200
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 65.28 47.31 32.59 16.41 63.89 46.84 30.62 65.41%
EPS 6.96 4.76 3.32 1.78 6.57 4.66 2.45 100.20%
DPS 3.58 0.00 0.00 0.00 3.58 0.00 0.00 -
NAPS 0.5643 0.6136 0.5643 0.5509 0.533 0.5509 0.5285 4.45%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.03 1.30 1.46 1.10 1.19 0.735 0.65 -
P/RPS 0.71 1.23 2.01 3.00 0.83 0.70 0.95 -17.60%
P/EPS 6.63 12.24 19.71 27.75 8.11 7.06 11.86 -32.06%
EY 15.08 8.17 5.07 3.60 12.32 14.17 8.43 47.20%
DY 7.77 0.00 0.00 0.00 6.72 0.00 0.00 -
P/NAPS 0.82 0.95 1.16 0.89 1.00 0.60 0.55 30.41%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 09/02/15 27/11/14 22/08/14 26/05/14 25/02/14 25/11/13 22/08/13 -
Price 1.11 1.15 1.42 1.16 1.12 1.04 0.72 -
P/RPS 0.76 1.09 1.95 3.17 0.79 0.99 1.05 -19.33%
P/EPS 7.15 10.83 19.17 29.26 7.64 9.99 13.14 -33.27%
EY 14.00 9.23 5.22 3.42 13.10 10.01 7.61 49.97%
DY 7.21 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.88 0.84 1.13 0.94 0.94 0.85 0.61 27.58%

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