[FLBHD] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 14.71%
YoY- 97.87%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 203,427 176,000 201,476 180,733 150,419 147,208 132,803 7.36%
PBT 37,750 15,493 25,257 36,317 17,295 15,349 8,384 28.48%
Tax -9,334 -3,091 -6,076 -4,595 -1,263 -213 3,216 -
NP 28,416 12,402 19,181 31,722 16,032 15,136 11,600 16.09%
-
NP to SH 28,416 12,402 19,181 31,722 16,032 15,136 11,600 16.09%
-
Tax Rate 24.73% 19.95% 24.06% 12.65% 7.30% 1.39% -38.36% -
Total Cost 175,011 163,598 182,295 149,011 134,387 132,072 121,203 6.31%
-
Net Worth 185,043 172,343 159,959 146,543 130,031 122,808 115,584 8.15%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 16,633 - 6,192 15,480 8,256 8,256 - -
Div Payout % 58.53% - 32.28% 48.80% 51.50% 54.55% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 185,043 172,343 159,959 146,543 130,031 122,808 115,584 8.15%
NOSH 105,568 103,200 103,200 103,200 103,200 103,200 103,200 0.37%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 13.97% 7.05% 9.52% 17.55% 10.66% 10.28% 8.73% -
ROE 15.36% 7.20% 11.99% 21.65% 12.33% 12.32% 10.04% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 195.68 170.54 195.23 175.13 145.75 142.64 128.69 7.23%
EPS 27.48 12.02 18.59 30.74 15.53 14.67 11.24 16.05%
DPS 16.00 0.00 6.00 15.00 8.00 8.00 0.00 -
NAPS 1.78 1.67 1.55 1.42 1.26 1.19 1.12 8.02%
Adjusted Per Share Value based on latest NOSH - 103,200
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 88.29 76.38 87.44 78.44 65.28 63.89 57.64 7.36%
EPS 12.33 5.38 8.32 13.77 6.96 6.57 5.03 16.10%
DPS 7.22 0.00 2.69 6.72 3.58 3.58 0.00 -
NAPS 0.8031 0.748 0.6942 0.636 0.5643 0.533 0.5016 8.15%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.51 1.25 1.60 2.88 1.03 1.19 0.72 -
P/RPS 0.77 0.73 0.82 1.64 0.71 0.83 0.56 5.44%
P/EPS 5.52 10.40 8.61 9.37 6.63 8.11 6.41 -2.45%
EY 18.10 9.61 11.62 10.67 15.08 12.32 15.61 2.49%
DY 10.60 0.00 3.75 5.21 7.77 6.72 0.00 -
P/NAPS 0.85 0.75 1.03 2.03 0.82 1.00 0.64 4.84%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 06/02/18 21/02/17 22/02/16 09/02/15 25/02/14 25/02/13 -
Price 1.71 1.21 1.68 2.55 1.11 1.12 0.64 -
P/RPS 0.87 0.71 0.86 1.46 0.76 0.79 0.50 9.66%
P/EPS 6.26 10.07 9.04 8.30 7.15 7.64 5.69 1.60%
EY 15.99 9.93 11.06 12.05 14.00 13.10 17.56 -1.54%
DY 9.36 0.00 3.57 5.88 7.21 7.14 0.00 -
P/NAPS 0.96 0.72 1.08 1.80 0.88 0.94 0.57 9.07%

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