[FLBHD] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -42.8%
YoY- 355.58%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 8,348 52,739 40,810 32,923 55,224 21,998 33,103 -59.98%
PBT -2,237 14,729 14,011 9,656 16,945 863 4,175 -
Tax 520 -3,452 -3,406 -2,257 -4,010 837 -44 -
NP -1,717 11,277 10,605 7,399 12,935 1,700 4,131 -
-
NP to SH -1,717 11,277 10,605 7,399 12,935 1,700 4,131 -
-
Tax Rate - 23.44% 24.31% 23.37% 23.66% -96.99% 1.05% -
Total Cost 10,065 41,462 30,205 25,524 42,289 20,298 28,972 -50.48%
-
Net Worth 185,269 191,075 182,525 173,342 170,054 161,156 160,167 10.16%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 4,210 5,088 5,455 2,988 2,966 4,943 - -
Div Payout % 0.00% 45.12% 51.44% 40.39% 22.93% 290.79% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 185,269 191,075 182,525 173,342 170,054 161,156 160,167 10.16%
NOSH 229,136 113,518 111,736 108,304 106,884 106,884 106,884 66.02%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -20.57% 21.38% 25.99% 22.47% 23.42% 7.73% 12.48% -
ROE -0.93% 5.90% 5.81% 4.27% 7.61% 1.05% 2.58% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3.97 25.39 40.25 33.05 55.86 22.25 33.48 -75.76%
EPS -0.82 5.43 10.46 7.43 13.08 1.72 4.18 -
DPS 2.00 2.45 5.38 3.00 3.00 5.00 0.00 -
NAPS 0.88 0.92 1.80 1.74 1.72 1.63 1.62 -33.35%
Adjusted Per Share Value based on latest NOSH - 108,304
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3.62 22.89 17.71 14.29 23.97 9.55 14.37 -60.01%
EPS -0.75 4.89 4.60 3.21 5.61 0.74 1.79 -
DPS 1.83 2.21 2.37 1.30 1.29 2.15 0.00 -
NAPS 0.8041 0.8292 0.7921 0.7523 0.738 0.6994 0.6951 10.16%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.63 1.29 1.28 1.47 1.24 0.90 0.855 -
P/RPS 15.89 5.08 3.18 4.45 2.22 4.05 2.55 237.50%
P/EPS -77.25 23.76 12.24 19.79 9.48 52.34 20.46 -
EY -1.29 4.21 8.17 5.05 10.55 1.91 4.89 -
DY 3.17 1.90 4.20 2.04 2.42 5.56 0.00 -
P/NAPS 0.72 1.40 0.71 0.84 0.72 0.55 0.53 22.59%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 20/02/23 29/11/22 22/08/22 20/05/22 21/02/22 19/11/21 27/08/21 -
Price 0.61 0.685 1.41 1.52 1.60 1.11 0.86 -
P/RPS 15.38 2.70 3.50 4.60 2.86 4.99 2.57 228.54%
P/EPS -74.80 12.62 13.48 20.47 12.23 64.56 20.58 -
EY -1.34 7.93 7.42 4.89 8.18 1.55 4.86 -
DY 3.28 3.58 3.82 1.97 1.87 4.50 0.00 -
P/NAPS 0.69 0.74 0.78 0.87 0.93 0.68 0.53 19.17%

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