[FLBHD] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 484.24%
YoY- 26.2%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 31,315 34,454 31,328 31,423 35,599 35,312 33,908 -5.16%
PBT 2,312 2,505 2,072 2,868 939 4,716 5,771 -45.62%
Tax -100 387 212 2,618 0 -1,080 -1,232 -81.22%
NP 2,212 2,892 2,284 5,486 939 3,636 4,539 -38.04%
-
NP to SH 2,212 2,892 2,284 5,486 939 3,636 4,539 -38.04%
-
Tax Rate 4.33% -15.45% -10.23% -91.28% 0.00% 22.90% 21.35% -
Total Cost 29,103 31,562 29,044 25,937 34,660 31,676 29,369 -0.60%
-
Net Worth 117,647 115,584 119,711 126,936 111,456 110,496 118,632 -0.55%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 6,192 - - 6,196 - -
Div Payout % - - 271.10% - - 170.41% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 117,647 115,584 119,711 126,936 111,456 110,496 118,632 -0.55%
NOSH 103,200 103,200 103,200 103,200 103,200 103,267 103,159 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.06% 8.39% 7.29% 17.46% 2.64% 10.30% 13.39% -
ROE 1.88% 2.50% 1.91% 4.32% 0.84% 3.29% 3.83% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 30.34 33.39 30.36 30.45 34.50 34.19 32.87 -5.19%
EPS 2.14 2.80 2.21 5.32 0.91 3.52 4.40 -38.12%
DPS 0.00 0.00 6.00 0.00 0.00 6.00 0.00 -
NAPS 1.14 1.12 1.16 1.23 1.08 1.07 1.15 -0.58%
Adjusted Per Share Value based on latest NOSH - 103,200
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.59 14.95 13.60 13.64 15.45 15.33 14.72 -5.18%
EPS 0.96 1.26 0.99 2.38 0.41 1.58 1.97 -38.04%
DPS 0.00 0.00 2.69 0.00 0.00 2.69 0.00 -
NAPS 0.5106 0.5016 0.5195 0.5509 0.4837 0.4795 0.5149 -0.55%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.63 0.72 0.65 0.59 0.615 0.69 0.52 -
P/RPS 2.08 2.16 2.14 1.94 1.78 2.02 1.58 20.09%
P/EPS 29.39 25.69 29.37 11.10 67.59 19.60 11.82 83.43%
EY 3.40 3.89 3.40 9.01 1.48 5.10 8.46 -45.51%
DY 0.00 0.00 9.23 0.00 0.00 8.70 0.00 -
P/NAPS 0.55 0.64 0.56 0.48 0.57 0.64 0.45 14.30%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 25/02/13 20/11/12 17/08/12 21/05/12 21/02/12 29/11/11 -
Price 0.71 0.64 0.70 0.57 0.615 0.615 0.60 -
P/RPS 2.34 1.92 2.31 1.87 1.78 1.80 1.83 17.79%
P/EPS 33.12 22.84 31.63 10.72 67.59 17.47 13.64 80.55%
EY 3.02 4.38 3.16 9.33 1.48 5.73 7.33 -44.60%
DY 0.00 0.00 8.57 0.00 0.00 9.76 0.00 -
P/NAPS 0.62 0.57 0.60 0.46 0.57 0.57 0.52 12.42%

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