[FLBHD] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 58.36%
YoY- 152.2%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 83,913 52,916 168,629 105,001 82,597 139,068 198,378 -13.34%
PBT -13,053 -8,561 51,194 2,697 -9,849 -8,082 36,697 -
Tax 334 3,069 -12,153 1,217 2,349 2,825 -8,680 -
NP -12,718 -5,492 39,041 3,914 -7,500 -5,257 28,017 -
-
NP to SH -12,718 -5,492 39,041 3,914 -7,500 -5,257 28,017 -
-
Tax Rate - - 23.74% -45.12% - - 23.65% -
Total Cost 96,631 58,408 129,588 101,086 90,097 144,325 170,361 -9.00%
-
Net Worth 163,824 181,298 191,075 161,156 165,352 174,514 184,740 -1.98%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 5,824 5,824 18,387 6,591 - 6,803 11,008 -10.05%
Div Payout % 0.00% 0.00% 47.10% 168.37% - 0.00% 39.29% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 163,824 181,298 191,075 161,156 165,352 174,514 184,740 -1.98%
NOSH 230,420 230,420 113,518 106,884 106,884 106,744 103,207 14.30%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -15.16% -10.38% 23.15% 3.73% -9.08% -3.78% 14.12% -
ROE -7.76% -3.03% 20.43% 2.43% -4.54% -3.01% 15.17% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 38.42 24.23 81.19 106.20 82.92 136.27 192.21 -23.51%
EPS -5.83 -2.52 18.93 3.96 -7.44 -5.15 27.15 -
DPS 2.67 2.67 8.85 6.67 0.00 6.67 10.67 -20.60%
NAPS 0.75 0.83 0.92 1.63 1.66 1.71 1.79 -13.48%
Adjusted Per Share Value based on latest NOSH - 106,884
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 36.42 22.97 73.18 45.57 35.85 60.35 86.09 -13.34%
EPS -5.52 -2.38 16.94 1.70 -3.25 -2.28 12.16 -
DPS 2.53 2.53 7.98 2.86 0.00 2.95 4.78 -10.05%
NAPS 0.711 0.7868 0.8292 0.6994 0.7176 0.7574 0.8018 -1.98%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.39 0.50 1.29 0.90 0.775 1.08 1.39 -
P/RPS 1.02 2.06 1.59 0.85 0.93 0.79 0.72 5.97%
P/EPS -6.70 -19.89 6.86 22.73 -10.29 -20.96 5.12 -
EY -14.93 -5.03 14.57 4.40 -9.72 -4.77 19.53 -
DY 6.84 5.33 6.86 7.41 0.00 6.17 7.67 -1.88%
P/NAPS 0.52 0.60 1.40 0.55 0.47 0.63 0.78 -6.52%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 18/11/24 24/11/23 29/11/22 19/11/21 23/11/20 19/11/19 29/11/18 -
Price 0.37 0.51 0.685 1.11 0.885 1.06 1.60 -
P/RPS 0.96 2.11 0.84 1.05 1.07 0.78 0.83 2.45%
P/EPS -6.35 -20.28 3.64 28.03 -11.75 -20.58 5.89 -
EY -15.74 -4.93 27.44 3.57 -8.51 -4.86 16.97 -
DY 7.21 5.23 12.92 6.01 0.00 6.29 6.67 1.30%
P/NAPS 0.49 0.61 0.74 0.68 0.53 0.62 0.89 -9.46%

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