[FLBHD] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
17-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -67.27%
YoY- 89.55%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 176,000 114,370 88,756 49,619 201,476 136,946 106,023 40.06%
PBT 15,493 13,031 11,972 8,168 25,257 14,540 10,433 30.06%
Tax -3,091 -2,461 -2,712 -1,890 -6,076 -3,709 -2,480 15.76%
NP 12,402 10,570 9,260 6,278 19,181 10,831 7,953 34.36%
-
NP to SH 12,402 10,570 9,260 6,278 19,181 10,831 7,953 34.36%
-
Tax Rate 19.95% 18.89% 22.65% 23.14% 24.06% 25.51% 23.77% -
Total Cost 163,598 103,800 79,496 43,341 182,295 126,115 98,070 40.52%
-
Net Worth 172,343 170,279 169,247 166,152 159,959 157,895 154,800 7.39%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - 6,192 - - -
Div Payout % - - - - 32.28% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 172,343 170,279 169,247 166,152 159,959 157,895 154,800 7.39%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 103,200 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.05% 9.24% 10.43% 12.65% 9.52% 7.91% 7.50% -
ROE 7.20% 6.21% 5.47% 3.78% 11.99% 6.86% 5.14% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 170.54 110.82 86.00 48.08 195.23 132.70 102.74 40.06%
EPS 12.02 10.24 8.97 6.08 18.59 10.50 7.71 34.34%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.67 1.65 1.64 1.61 1.55 1.53 1.50 7.39%
Adjusted Per Share Value based on latest NOSH - 103,200
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 76.38 49.64 38.52 21.53 87.44 59.43 46.01 40.07%
EPS 5.38 4.59 4.02 2.72 8.32 4.70 3.45 34.36%
DPS 0.00 0.00 0.00 0.00 2.69 0.00 0.00 -
NAPS 0.748 0.739 0.7345 0.7211 0.6942 0.6853 0.6718 7.40%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.25 1.50 1.74 1.61 1.60 1.53 1.86 -
P/RPS 0.73 1.35 2.02 3.35 0.82 1.15 1.81 -45.32%
P/EPS 10.40 14.65 19.39 26.47 8.61 14.58 24.14 -42.87%
EY 9.61 6.83 5.16 3.78 11.62 6.86 4.14 75.04%
DY 0.00 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.75 0.91 1.06 1.00 1.03 1.00 1.24 -28.41%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 06/02/18 21/11/17 22/08/17 17/05/17 21/02/17 21/11/16 23/08/16 -
Price 1.21 1.46 1.72 1.71 1.68 1.69 1.56 -
P/RPS 0.71 1.32 2.00 3.56 0.86 1.27 1.52 -39.71%
P/EPS 10.07 14.25 19.17 28.11 9.04 16.10 20.24 -37.13%
EY 9.93 7.02 5.22 3.56 11.06 6.21 4.94 59.07%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.72 0.88 1.05 1.06 1.08 1.10 1.04 -21.68%

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