[FLBHD] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 76.53%
YoY- 20.75%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 184,152 211,303 203,427 210,414 172,975 158,148 176,000 3.07%
PBT 23,156 39,924 37,750 29,985 16,023 7,699 15,493 30.81%
Tax -6,452 -9,937 -9,334 -7,140 -3,082 -1,369 -3,091 63.54%
NP 16,704 29,987 28,416 22,845 12,941 6,330 12,402 22.02%
-
NP to SH 16,704 29,987 28,416 22,845 12,941 6,330 12,402 22.02%
-
Tax Rate 27.86% 24.89% 24.73% 23.81% 19.23% 17.78% 19.95% -
Total Cost 167,448 181,316 175,011 187,569 160,034 151,818 163,598 1.56%
-
Net Worth 176,979 181,159 185,043 184,834 173,375 165,120 172,343 1.79%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 13,434 15,498 16,572 8,256 8,256 6,192 - -
Div Payout % 80.42% 51.68% 58.32% 36.14% 63.80% 97.82% - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 176,979 181,159 185,043 184,834 173,375 165,120 172,343 1.79%
NOSH 106,076 105,996 105,568 103,259 103,200 103,200 103,200 1.85%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.07% 14.19% 13.97% 10.86% 7.48% 4.00% 7.05% -
ROE 9.44% 16.55% 15.36% 12.36% 7.46% 3.83% 7.20% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 180.01 206.45 195.68 203.77 167.61 153.24 170.54 3.67%
EPS 16.33 29.30 27.33 22.12 12.54 6.13 12.02 22.73%
DPS 13.00 15.00 16.00 8.00 8.00 6.00 0.00 -
NAPS 1.73 1.77 1.78 1.79 1.68 1.60 1.67 2.38%
Adjusted Per Share Value based on latest NOSH - 103,259
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 79.92 91.70 88.29 91.32 75.07 68.63 76.38 3.07%
EPS 7.25 13.01 12.33 9.91 5.62 2.75 5.38 22.06%
DPS 5.83 6.73 7.19 3.58 3.58 2.69 0.00 -
NAPS 0.7681 0.7862 0.8031 0.8022 0.7524 0.7166 0.748 1.78%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.36 1.60 1.51 1.39 1.15 1.11 1.25 -
P/RPS 0.76 0.78 0.77 0.68 0.69 0.72 0.73 2.72%
P/EPS 8.33 5.46 5.52 6.28 9.17 18.10 10.40 -13.78%
EY 12.01 18.31 18.10 15.92 10.90 5.53 9.61 16.07%
DY 9.56 9.38 10.60 5.76 6.96 5.41 0.00 -
P/NAPS 0.79 0.90 0.85 0.78 0.68 0.69 0.75 3.53%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 20/08/19 27/05/19 26/02/19 29/11/18 20/08/18 21/05/18 06/02/18 -
Price 1.19 1.51 1.71 1.60 1.40 1.08 1.21 -
P/RPS 0.66 0.73 0.87 0.79 0.84 0.70 0.71 -4.76%
P/EPS 7.29 5.15 6.26 7.23 11.16 17.61 10.07 -19.42%
EY 13.72 19.40 15.99 13.83 8.96 5.68 9.93 24.12%
DY 10.92 9.93 9.36 5.00 5.71 5.56 0.00 -
P/NAPS 0.69 0.85 0.96 0.89 0.83 0.68 0.72 -2.80%

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