[FLBHD] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 27.8%
YoY- -12.0%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 212,046 160,328 150,184 141,100 134,042 105,860 126,342 9.00%
PBT 20,866 25,434 16,838 9,892 7,614 9,684 21,114 -0.19%
Tax -4,960 -2,698 -1,552 1,416 5,236 1,406 0 -
NP 15,906 22,736 15,286 11,308 12,850 11,090 21,114 -4.60%
-
NP to SH 15,906 22,736 15,286 11,308 12,850 11,090 21,114 -4.60%
-
Tax Rate 23.77% 10.61% 9.22% -14.31% -68.77% -14.52% 0.00% -
Total Cost 196,140 137,592 134,898 129,792 121,192 94,770 105,228 10.92%
-
Net Worth 154,800 142,415 130,031 121,775 126,936 103,849 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 154,800 142,415 130,031 121,775 126,936 103,849 0 -
NOSH 103,200 103,200 105,568 103,200 103,200 95,274 91,008 2.11%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.50% 14.18% 10.18% 8.01% 9.59% 10.48% 16.71% -
ROE 10.28% 15.96% 11.76% 9.29% 10.12% 10.68% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 205.47 155.36 145.53 136.72 129.89 111.11 138.82 6.74%
EPS 15.42 22.04 14.82 10.96 12.46 11.64 23.20 -6.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.38 1.26 1.18 1.23 1.09 0.00 -
Adjusted Per Share Value based on latest NOSH - 103,200
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 92.03 69.58 65.18 61.24 58.17 45.94 54.83 9.00%
EPS 6.90 9.87 6.63 4.91 5.58 4.81 9.16 -4.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6718 0.6181 0.5643 0.5285 0.5509 0.4507 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 1.86 1.33 1.46 0.65 0.59 0.79 0.00 -
P/RPS 0.91 0.86 1.00 0.48 0.45 0.71 0.00 -
P/EPS 12.07 6.04 9.86 5.93 4.74 6.79 0.00 -
EY 8.29 16.56 10.15 16.86 21.10 14.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.96 1.16 0.55 0.48 0.72 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 21/08/15 22/08/14 22/08/13 17/08/12 23/08/11 - -
Price 1.56 1.51 1.42 0.72 0.57 0.67 0.00 -
P/RPS 0.76 0.97 0.98 0.53 0.44 0.60 0.00 -
P/EPS 10.12 6.85 9.59 6.57 4.58 5.76 0.00 -
EY 9.88 14.59 10.43 15.22 21.84 17.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.09 1.13 0.61 0.46 0.61 0.00 -

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