[FLBHD] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -69.05%
YoY- -0.33%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 64,530 30,923 52,737 53,286 57,767 42,802 50,132 18.24%
PBT 10,717 4,107 6,075 4,358 11,796 11,431 8,878 13.30%
Tax -2,367 -1,229 -1,434 -1,046 -1,094 -2,059 -833 99.98%
NP 8,350 2,878 4,641 3,312 10,702 9,372 8,045 2.50%
-
NP to SH 8,350 2,878 4,641 3,312 10,702 9,372 8,045 2.50%
-
Tax Rate 22.09% 29.92% 23.60% 24.00% 9.27% 18.01% 9.38% -
Total Cost 56,180 28,045 48,096 49,974 47,065 33,430 42,087 21.12%
-
Net Worth 159,959 157,895 154,800 149,640 146,543 146,543 142,415 8.01%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 6,192 - - - 10,320 5,160 - -
Div Payout % 74.16% - - - 96.43% 55.06% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 159,959 157,895 154,800 149,640 146,543 146,543 142,415 8.01%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 103,200 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.94% 9.31% 8.80% 6.22% 18.53% 21.90% 16.05% -
ROE 5.22% 1.82% 3.00% 2.21% 7.30% 6.40% 5.65% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 62.53 29.96 51.10 51.63 55.98 41.47 48.58 18.23%
EPS 8.09 2.79 4.50 3.21 10.37 9.08 7.80 2.45%
DPS 6.00 0.00 0.00 0.00 10.00 5.00 0.00 -
NAPS 1.55 1.53 1.50 1.45 1.42 1.42 1.38 8.01%
Adjusted Per Share Value based on latest NOSH - 103,200
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 28.01 13.42 22.89 23.13 25.07 18.58 21.76 18.24%
EPS 3.62 1.25 2.01 1.44 4.64 4.07 3.49 2.45%
DPS 2.69 0.00 0.00 0.00 4.48 2.24 0.00 -
NAPS 0.6942 0.6853 0.6718 0.6494 0.636 0.636 0.6181 8.01%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.60 1.53 1.86 2.06 2.88 1.92 1.33 -
P/RPS 2.56 5.11 3.64 3.99 5.15 4.63 2.74 -4.40%
P/EPS 19.77 54.86 41.36 64.19 27.77 21.14 17.06 10.27%
EY 5.06 1.82 2.42 1.56 3.60 4.73 5.86 -9.28%
DY 3.75 0.00 0.00 0.00 3.47 2.60 0.00 -
P/NAPS 1.03 1.00 1.24 1.42 2.03 1.35 0.96 4.78%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 21/11/16 23/08/16 20/05/16 22/02/16 17/11/15 21/08/15 -
Price 1.68 1.69 1.56 2.34 2.55 2.45 1.51 -
P/RPS 2.69 5.64 3.05 4.53 4.56 5.91 3.11 -9.17%
P/EPS 20.76 60.60 34.69 72.91 24.59 26.98 19.37 4.70%
EY 4.82 1.65 2.88 1.37 4.07 3.71 5.16 -4.42%
DY 3.57 0.00 0.00 0.00 3.92 2.04 0.00 -
P/NAPS 1.08 1.10 1.04 1.61 1.80 1.73 1.09 -0.60%

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