[FLBHD] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -19.89%
YoY- 292.58%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 31,328 31,423 35,599 35,312 33,908 30,475 22,455 24.78%
PBT 2,072 2,868 939 4,716 5,771 3,644 1,198 43.94%
Tax 212 2,618 0 -1,080 -1,232 703 0 -
NP 2,284 5,486 939 3,636 4,539 4,347 1,198 53.57%
-
NP to SH 2,284 5,486 939 3,636 4,539 4,347 1,198 53.57%
-
Tax Rate -10.23% -91.28% 0.00% 22.90% 21.35% -19.29% 0.00% -
Total Cost 29,044 25,937 34,660 31,676 29,369 26,128 21,257 23.06%
-
Net Worth 119,711 126,936 111,456 110,496 118,632 108,426 97,110 14.92%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 6,192 - - 6,196 - - - -
Div Payout % 271.10% - - 170.41% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 119,711 126,936 111,456 110,496 118,632 108,426 97,110 14.92%
NOSH 103,200 103,200 103,200 103,267 103,159 99,473 90,757 8.91%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.29% 17.46% 2.64% 10.30% 13.39% 14.26% 5.34% -
ROE 1.91% 4.32% 0.84% 3.29% 3.83% 4.01% 1.23% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.36 30.45 34.50 34.19 32.87 30.64 24.74 14.57%
EPS 2.21 5.32 0.91 3.52 4.40 4.37 1.32 40.86%
DPS 6.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.16 1.23 1.08 1.07 1.15 1.09 1.07 5.51%
Adjusted Per Share Value based on latest NOSH - 103,267
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.60 13.64 15.45 15.33 14.72 13.23 9.75 24.76%
EPS 0.99 2.38 0.41 1.58 1.97 1.89 0.52 53.43%
DPS 2.69 0.00 0.00 2.69 0.00 0.00 0.00 -
NAPS 0.5195 0.5509 0.4837 0.4795 0.5149 0.4706 0.4215 14.91%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 - -
Price 0.65 0.59 0.615 0.69 0.52 0.79 0.00 -
P/RPS 2.14 1.94 1.78 2.02 1.58 2.58 0.00 -
P/EPS 29.37 11.10 67.59 19.60 11.82 18.08 0.00 -
EY 3.40 9.01 1.48 5.10 8.46 5.53 0.00 -
DY 9.23 0.00 0.00 8.70 0.00 0.00 0.00 -
P/NAPS 0.56 0.48 0.57 0.64 0.45 0.72 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 17/08/12 21/05/12 21/02/12 29/11/11 23/08/11 27/05/11 -
Price 0.70 0.57 0.615 0.615 0.60 0.67 0.83 -
P/RPS 2.31 1.87 1.78 1.80 1.83 2.19 3.35 -21.89%
P/EPS 31.63 10.72 67.59 17.47 13.64 15.33 62.88 -36.67%
EY 3.16 9.33 1.48 5.73 7.33 6.52 1.59 57.87%
DY 8.57 0.00 0.00 9.76 0.00 0.00 0.00 -
P/NAPS 0.60 0.46 0.57 0.57 0.52 0.61 0.78 -16.00%

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