[FLBHD] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -79.27%
YoY- -18.77%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 180,733 122,966 80,164 30,032 150,419 109,021 75,092 79.30%
PBT 36,317 24,148 12,717 3,839 17,295 11,681 8,419 164.28%
Tax -4,595 -3,408 -1,349 -516 -1,263 -722 -776 226.24%
NP 31,722 20,740 11,368 3,323 16,032 10,959 7,643 157.59%
-
NP to SH 31,722 20,740 11,368 3,323 16,032 10,959 7,643 157.59%
-
Tax Rate 12.65% 14.11% 10.61% 13.44% 7.30% 6.18% 9.22% -
Total Cost 149,011 102,226 68,796 26,709 134,387 98,062 67,449 69.38%
-
Net Worth 146,543 146,543 142,415 134,159 130,031 141,384 130,031 8.27%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 15,480 5,160 - - 8,256 - - -
Div Payout % 48.80% 24.88% - - 51.50% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 146,543 146,543 142,415 134,159 130,031 141,384 130,031 8.27%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 105,568 -1.49%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 17.55% 16.87% 14.18% 11.06% 10.66% 10.05% 10.18% -
ROE 21.65% 14.15% 7.98% 2.48% 12.33% 7.75% 5.88% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 175.13 119.15 77.68 29.10 145.75 105.64 72.76 79.31%
EPS 30.74 20.10 11.02 3.22 15.53 10.62 7.41 157.51%
DPS 15.00 5.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.42 1.42 1.38 1.30 1.26 1.37 1.26 8.27%
Adjusted Per Share Value based on latest NOSH - 103,200
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 78.44 53.37 34.79 13.03 65.28 47.31 32.59 79.31%
EPS 13.77 9.00 4.93 1.44 6.96 4.76 3.32 157.47%
DPS 6.72 2.24 0.00 0.00 3.58 0.00 0.00 -
NAPS 0.636 0.636 0.6181 0.5822 0.5643 0.6136 0.5643 8.27%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.88 1.92 1.33 1.56 1.03 1.30 1.46 -
P/RPS 1.64 1.61 1.71 5.36 0.71 1.23 2.01 -12.65%
P/EPS 9.37 9.55 12.07 48.45 6.63 12.24 19.71 -39.00%
EY 10.67 10.47 8.28 2.06 15.08 8.17 5.07 64.00%
DY 5.21 2.60 0.00 0.00 7.77 0.00 0.00 -
P/NAPS 2.03 1.35 0.96 1.20 0.82 0.95 1.16 45.07%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 17/11/15 21/08/15 21/05/15 09/02/15 27/11/14 22/08/14 -
Price 2.55 2.45 1.51 1.41 1.11 1.15 1.42 -
P/RPS 1.46 2.06 1.94 4.85 0.76 1.09 1.95 -17.50%
P/EPS 8.30 12.19 13.71 43.79 7.15 10.83 19.17 -42.68%
EY 12.05 8.20 7.30 2.28 14.00 9.23 5.22 74.40%
DY 5.88 2.04 0.00 0.00 7.21 0.00 0.00 -
P/NAPS 1.80 1.73 1.09 1.08 0.88 0.84 1.13 36.27%

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