[FLBHD] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 8.09%
YoY- -350.43%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 101,844 78,550 87,779 100,028 118,613 137,405 142,381 -20.03%
PBT -3,005 -10,543 -9,857 -11,374 -13,649 -14,898 -10,049 -55.31%
Tax -440 414 818 2,709 4,221 4,354 3,066 -
NP -3,445 -10,129 -9,039 -8,665 -9,428 -10,544 -6,983 -37.59%
-
NP to SH -3,445 -10,129 -9,039 -8,665 -9,428 -10,544 -6,983 -37.59%
-
Tax Rate - - - - - - - -
Total Cost 105,289 88,679 96,818 108,693 128,041 147,949 149,364 -20.81%
-
Net Worth 160,167 155,224 158,347 165,352 167,301 171,571 164,760 -1.86%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 2,969 2,969 2,969 - - - 5,117 -30.45%
Div Payout % 0.00% 0.00% 0.00% - - - 0.00% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 160,167 155,224 158,347 165,352 167,301 171,571 164,760 -1.86%
NOSH 106,884 106,884 106,884 106,884 106,884 106,884 106,884 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -3.38% -12.89% -10.30% -8.66% -7.95% -7.67% -4.90% -
ROE -2.15% -6.53% -5.71% -5.24% -5.64% -6.15% -4.24% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 103.01 79.45 88.70 100.42 117.69 134.54 139.13 -18.17%
EPS -3.48 -10.24 -9.13 -8.70 -9.35 -10.32 -6.82 -36.17%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 5.00 -28.88%
NAPS 1.62 1.57 1.60 1.66 1.66 1.68 1.61 0.41%
Adjusted Per Share Value based on latest NOSH - 106,884
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 44.20 34.09 38.10 43.41 51.48 59.63 61.79 -20.03%
EPS -1.50 -4.40 -3.92 -3.76 -4.09 -4.58 -3.03 -37.44%
DPS 1.29 1.29 1.29 0.00 0.00 0.00 2.22 -30.38%
NAPS 0.6951 0.6737 0.6872 0.7176 0.7261 0.7446 0.715 -1.86%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.855 0.825 0.87 0.775 0.69 0.70 1.06 -
P/RPS 0.83 1.04 0.98 0.77 0.59 0.52 0.76 6.05%
P/EPS -24.54 -8.05 -9.53 -8.91 -7.38 -6.78 -15.53 35.70%
EY -4.08 -12.42 -10.50 -11.22 -13.56 -14.75 -6.44 -26.25%
DY 3.51 3.64 3.45 0.00 0.00 0.00 4.72 -17.93%
P/NAPS 0.53 0.53 0.54 0.47 0.42 0.42 0.66 -13.61%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 28/05/21 26/02/21 23/11/20 17/08/20 12/06/20 17/02/20 -
Price 0.86 0.955 0.835 0.885 1.07 0.73 1.03 -
P/RPS 0.83 1.20 0.94 0.88 0.91 0.54 0.74 7.95%
P/EPS -24.68 -9.32 -9.14 -10.17 -11.44 -7.07 -15.09 38.85%
EY -4.05 -10.73 -10.94 -9.83 -8.74 -14.14 -6.62 -27.95%
DY 3.49 3.14 3.59 0.00 0.00 0.00 4.85 -19.71%
P/NAPS 0.53 0.61 0.52 0.53 0.64 0.43 0.64 -11.82%

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