[FLBHD] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 64.86%
YoY- 358.32%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 134,820 181,696 150,955 143,248 133,975 104,582 101,844 20.50%
PBT 36,159 55,341 41,475 31,639 18,968 -447 -3,005 -
Tax -8,595 -13,125 -8,836 -5,474 -3,097 -31 -440 621.40%
NP 27,564 42,216 32,639 26,165 15,871 -478 -3,445 -
-
NP to SH 27,564 42,216 32,639 26,165 15,871 -478 -3,445 -
-
Tax Rate 23.77% 23.72% 21.30% 17.30% 16.33% - - -
Total Cost 107,256 139,480 118,316 117,083 118,104 105,060 105,289 1.23%
-
Net Worth 185,269 191,075 182,525 173,342 170,054 161,156 160,167 10.16%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 17,743 16,498 16,353 10,898 7,909 7,912 2,969 228.24%
Div Payout % 64.37% 39.08% 50.10% 41.65% 49.84% 0.00% 0.00% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 185,269 191,075 182,525 173,342 170,054 161,156 160,167 10.16%
NOSH 229,136 113,518 111,736 108,304 106,884 106,884 106,884 66.02%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 20.45% 23.23% 21.62% 18.27% 11.85% -0.46% -3.38% -
ROE 14.88% 22.09% 17.88% 15.09% 9.33% -0.30% -2.15% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 64.04 87.48 148.87 143.79 135.51 105.78 103.01 -27.09%
EPS 13.09 20.33 32.19 26.26 16.05 -0.48 -3.48 -
DPS 8.43 7.94 16.13 11.00 8.00 8.00 3.00 98.75%
NAPS 0.88 0.92 1.80 1.74 1.72 1.63 1.62 -33.35%
Adjusted Per Share Value based on latest NOSH - 108,304
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 58.51 78.85 65.51 62.17 58.14 45.39 44.20 20.49%
EPS 11.96 18.32 14.17 11.36 6.89 -0.21 -1.50 -
DPS 7.70 7.16 7.10 4.73 3.43 3.43 1.29 227.98%
NAPS 0.8041 0.8292 0.7921 0.7523 0.738 0.6994 0.6951 10.16%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.63 1.29 1.28 1.47 1.24 0.90 0.855 -
P/RPS 0.98 1.47 0.86 1.02 0.92 0.85 0.83 11.67%
P/EPS 4.81 6.35 3.98 5.60 7.72 -186.16 -24.54 -
EY 20.78 15.76 25.15 17.87 12.95 -0.54 -4.08 -
DY 13.38 6.16 12.60 7.48 6.45 8.89 3.51 143.43%
P/NAPS 0.72 1.40 0.71 0.84 0.72 0.55 0.53 22.59%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 20/02/23 29/11/22 22/08/22 20/05/22 21/02/22 19/11/21 27/08/21 -
Price 0.61 0.685 1.41 1.52 1.60 1.11 0.86 -
P/RPS 0.95 0.78 0.95 1.06 1.18 1.05 0.83 9.39%
P/EPS 4.66 3.37 4.38 5.79 9.97 -229.59 -24.68 -
EY 21.46 29.67 22.83 17.28 10.03 -0.44 -4.05 -
DY 13.82 11.60 11.44 7.24 5.00 7.21 3.49 149.67%
P/NAPS 0.69 0.74 0.78 0.87 0.93 0.68 0.53 19.17%

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