[FLBHD] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
17-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -301.82%
YoY- -124.57%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 100,028 118,613 137,405 142,381 158,944 184,152 211,303 -39.17%
PBT -11,374 -13,649 -14,898 -10,049 4,165 23,156 39,924 -
Tax 2,709 4,221 4,354 3,066 -705 -6,452 -9,937 -
NP -8,665 -9,428 -10,544 -6,983 3,460 16,704 29,987 -
-
NP to SH -8,665 -9,428 -10,544 -6,983 3,460 16,704 29,987 -
-
Tax Rate - - - - 16.93% 27.86% 24.89% -
Total Cost 108,693 128,041 147,949 149,364 155,484 167,448 181,316 -28.83%
-
Net Worth 165,352 167,301 171,571 164,760 174,514 176,979 181,159 -5.88%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 5,117 13,434 13,434 15,498 -
Div Payout % - - - 0.00% 388.27% 80.42% 51.68% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 165,352 167,301 171,571 164,760 174,514 176,979 181,159 -5.88%
NOSH 106,884 106,884 106,884 106,884 106,744 106,076 105,996 0.55%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -8.66% -7.95% -7.67% -4.90% 2.18% 9.07% 14.19% -
ROE -5.24% -5.64% -6.15% -4.24% 1.98% 9.44% 16.55% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 100.42 117.69 134.54 139.13 155.74 180.01 206.45 -38.06%
EPS -8.70 -9.35 -10.32 -6.82 3.39 16.33 29.30 -
DPS 0.00 0.00 0.00 5.00 13.00 13.00 15.00 -
NAPS 1.66 1.66 1.68 1.61 1.71 1.73 1.77 -4.17%
Adjusted Per Share Value based on latest NOSH - 106,884
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 43.41 51.48 59.63 61.79 68.98 79.92 91.70 -39.17%
EPS -3.76 -4.09 -4.58 -3.03 1.50 7.25 13.01 -
DPS 0.00 0.00 0.00 2.22 5.83 5.83 6.73 -
NAPS 0.7176 0.7261 0.7446 0.715 0.7574 0.7681 0.7862 -5.88%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.775 0.69 0.70 1.06 1.08 1.36 1.60 -
P/RPS 0.77 0.59 0.52 0.76 0.69 0.76 0.78 -0.85%
P/EPS -8.91 -7.38 -6.78 -15.53 31.86 8.33 5.46 -
EY -11.22 -13.56 -14.75 -6.44 3.14 12.01 18.31 -
DY 0.00 0.00 0.00 4.72 12.04 9.56 9.38 -
P/NAPS 0.47 0.42 0.42 0.66 0.63 0.79 0.90 -35.07%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 17/08/20 12/06/20 17/02/20 19/11/19 20/08/19 27/05/19 -
Price 0.885 1.07 0.73 1.03 1.06 1.19 1.51 -
P/RPS 0.88 0.91 0.54 0.74 0.68 0.66 0.73 13.22%
P/EPS -10.17 -11.44 -7.07 -15.09 31.27 7.29 5.15 -
EY -9.83 -8.74 -14.14 -6.62 3.20 13.72 19.40 -
DY 0.00 0.00 0.00 4.85 12.26 10.92 9.93 -
P/NAPS 0.53 0.64 0.43 0.64 0.62 0.69 0.85 -26.95%

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