[FLBHD] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -27.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 135,294 122,150 114,028 110,137 118,231 120,378 9.80%
PBT 15,070 15,329 9,301 5,077 7,740 10,792 30.63%
Tax -1,609 -1,609 -1,105 127 -576 -576 127.56%
NP 13,461 13,720 8,196 5,204 7,164 10,216 24.70%
-
NP to SH 13,461 13,720 8,196 5,204 7,164 10,216 24.70%
-
Tax Rate 10.68% 10.50% 11.88% -2.50% 7.44% 5.34% -
Total Cost 121,833 108,430 105,832 104,933 111,067 110,162 8.39%
-
Net Worth 111,456 110,496 118,632 108,426 97,110 102,152 7.22%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 6,196 6,196 - - - - -
Div Payout % 46.03% 45.16% - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 111,456 110,496 118,632 108,426 97,110 102,152 7.22%
NOSH 103,200 103,267 103,159 99,473 90,757 91,207 10.39%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.95% 11.23% 7.19% 4.73% 6.06% 8.49% -
ROE 12.08% 12.42% 6.91% 4.80% 7.38% 10.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 131.10 118.29 110.54 110.72 130.27 131.98 -0.53%
EPS 13.04 13.29 7.95 5.23 7.89 11.20 12.94%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.15 1.09 1.07 1.12 -2.86%
Adjusted Per Share Value based on latest NOSH - 99,473
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 58.72 53.01 49.49 47.80 51.31 52.24 9.81%
EPS 5.84 5.95 3.56 2.26 3.11 4.43 24.75%
DPS 2.69 2.69 0.00 0.00 0.00 0.00 -
NAPS 0.4837 0.4795 0.5149 0.4706 0.4215 0.4433 7.23%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 - - -
Price 0.615 0.69 0.52 0.79 0.00 0.00 -
P/RPS 0.47 0.58 0.47 0.71 0.00 0.00 -
P/EPS 4.71 5.19 6.54 15.10 0.00 0.00 -
EY 21.21 19.25 15.28 6.62 0.00 0.00 -
DY 9.76 8.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.45 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 21/05/12 21/02/12 - - - - -
Price 0.615 0.615 0.00 0.00 0.00 0.00 -
P/RPS 0.47 0.52 0.00 0.00 0.00 0.00 -
P/EPS 4.71 4.63 0.00 0.00 0.00 0.00 -
EY 21.21 21.60 0.00 0.00 0.00 0.00 -
DY 9.76 9.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.00 0.00 0.00 0.00 -

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