[FLBHD] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
06-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -34.45%
YoY- -35.34%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 210,414 172,975 158,148 176,000 178,900 184,209 197,809 4.20%
PBT 29,985 16,023 7,699 15,493 23,748 26,796 29,067 2.09%
Tax -7,140 -3,082 -1,369 -3,091 -4,828 -6,308 -6,920 2.10%
NP 22,845 12,941 6,330 12,402 18,920 20,488 22,147 2.08%
-
NP to SH 22,845 12,941 6,330 12,402 18,920 20,488 22,147 2.08%
-
Tax Rate 23.81% 19.23% 17.78% 19.95% 20.33% 23.54% 23.81% -
Total Cost 187,569 160,034 151,818 163,598 159,980 163,721 175,662 4.46%
-
Net Worth 184,834 173,375 165,120 172,343 170,279 169,247 166,152 7.35%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 8,256 8,256 6,192 - 6,192 6,192 6,192 21.12%
Div Payout % 36.14% 63.80% 97.82% - 32.73% 30.22% 27.96% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 184,834 173,375 165,120 172,343 170,279 169,247 166,152 7.35%
NOSH 103,259 103,200 103,200 103,200 103,200 103,200 103,200 0.03%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.86% 7.48% 4.00% 7.05% 10.58% 11.12% 11.20% -
ROE 12.36% 7.46% 3.83% 7.20% 11.11% 12.11% 13.33% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 203.77 167.61 153.24 170.54 173.35 178.50 191.68 4.15%
EPS 22.12 12.54 6.13 12.02 18.33 19.85 21.46 2.03%
DPS 8.00 8.00 6.00 0.00 6.00 6.00 6.00 21.12%
NAPS 1.79 1.68 1.60 1.67 1.65 1.64 1.61 7.31%
Adjusted Per Share Value based on latest NOSH - 103,200
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 91.32 75.07 68.63 76.38 77.64 79.94 85.85 4.19%
EPS 9.91 5.62 2.75 5.38 8.21 8.89 9.61 2.06%
DPS 3.58 3.58 2.69 0.00 2.69 2.69 2.69 20.97%
NAPS 0.8022 0.7524 0.7166 0.748 0.739 0.7345 0.7211 7.35%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.39 1.15 1.11 1.25 1.50 1.74 1.61 -
P/RPS 0.68 0.69 0.72 0.73 0.87 0.97 0.84 -13.12%
P/EPS 6.28 9.17 18.10 10.40 8.18 8.76 7.50 -11.15%
EY 15.92 10.90 5.53 9.61 12.22 11.41 13.33 12.55%
DY 5.76 6.96 5.41 0.00 4.00 3.45 3.73 33.56%
P/NAPS 0.78 0.68 0.69 0.75 0.91 1.06 1.00 -15.25%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 20/08/18 21/05/18 06/02/18 21/11/17 22/08/17 17/05/17 -
Price 1.60 1.40 1.08 1.21 1.46 1.72 1.71 -
P/RPS 0.79 0.84 0.70 0.71 0.84 0.96 0.89 -7.63%
P/EPS 7.23 11.16 17.61 10.07 7.96 8.66 7.97 -6.28%
EY 13.83 8.96 5.68 9.93 12.56 11.54 12.55 6.68%
DY 5.00 5.71 5.56 0.00 4.11 3.49 3.51 26.57%
P/NAPS 0.89 0.83 0.68 0.72 0.88 1.05 1.06 -10.99%

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