[FLBHD] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 660.88%
YoY- 478.88%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 52,739 40,810 32,923 55,224 21,998 33,103 23,650 70.60%
PBT 14,729 14,011 9,656 16,945 863 4,175 -3,015 -
Tax -3,452 -3,406 -2,257 -4,010 837 -44 120 -
NP 11,277 10,605 7,399 12,935 1,700 4,131 -2,895 -
-
NP to SH 11,277 10,605 7,399 12,935 1,700 4,131 -2,895 -
-
Tax Rate 23.44% 24.31% 23.37% 23.66% -96.99% 1.05% - -
Total Cost 41,462 30,205 25,524 42,289 20,298 28,972 26,545 34.58%
-
Net Worth 191,075 182,525 173,342 170,054 161,156 160,167 155,224 14.84%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 5,088 5,455 2,988 2,966 4,943 - - -
Div Payout % 45.12% 51.44% 40.39% 22.93% 290.79% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 191,075 182,525 173,342 170,054 161,156 160,167 155,224 14.84%
NOSH 113,518 111,736 108,304 106,884 106,884 106,884 106,884 4.09%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 21.38% 25.99% 22.47% 23.42% 7.73% 12.48% -12.24% -
ROE 5.90% 5.81% 4.27% 7.61% 1.05% 2.58% -1.87% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 25.39 40.25 33.05 55.86 22.25 33.48 23.92 4.05%
EPS 5.43 10.46 7.43 13.08 1.72 4.18 -2.93 -
DPS 2.45 5.38 3.00 3.00 5.00 0.00 0.00 -
NAPS 0.92 1.80 1.74 1.72 1.63 1.62 1.57 -29.95%
Adjusted Per Share Value based on latest NOSH - 106,884
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 22.89 17.71 14.29 23.97 9.55 14.37 10.26 70.65%
EPS 4.89 4.60 3.21 5.61 0.74 1.79 -1.26 -
DPS 2.21 2.37 1.30 1.29 2.15 0.00 0.00 -
NAPS 0.8292 0.7921 0.7523 0.738 0.6994 0.6951 0.6737 14.83%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.29 1.28 1.47 1.24 0.90 0.855 0.825 -
P/RPS 5.08 3.18 4.45 2.22 4.05 2.55 3.45 29.39%
P/EPS 23.76 12.24 19.79 9.48 52.34 20.46 -28.18 -
EY 4.21 8.17 5.05 10.55 1.91 4.89 -3.55 -
DY 1.90 4.20 2.04 2.42 5.56 0.00 0.00 -
P/NAPS 1.40 0.71 0.84 0.72 0.55 0.53 0.53 90.97%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 22/08/22 20/05/22 21/02/22 19/11/21 27/08/21 28/05/21 -
Price 0.685 1.41 1.52 1.60 1.11 0.86 0.955 -
P/RPS 2.70 3.50 4.60 2.86 4.99 2.57 3.99 -22.90%
P/EPS 12.62 13.48 20.47 12.23 64.56 20.58 -32.61 -
EY 7.93 7.42 4.89 8.18 1.55 4.86 -3.07 -
DY 3.58 3.82 1.97 1.87 4.50 0.00 0.00 -
P/NAPS 0.74 0.78 0.87 0.93 0.68 0.53 0.61 13.73%

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