[FLBHD] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -17.09%
YoY- -18.77%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 119,916 198,476 213,144 120,128 151,264 125,260 142,396 -2.82%
PBT 1,384 32,672 17,432 15,356 18,564 9,248 3,756 -15.32%
Tax -644 -7,560 -4,184 -2,064 -2,200 -400 0 -
NP 740 25,112 13,248 13,292 16,364 8,848 3,756 -23.70%
-
NP to SH 740 25,112 13,248 13,292 16,364 8,848 3,756 -23.70%
-
Tax Rate 46.53% 23.14% 24.00% 13.44% 11.85% 4.33% 0.00% -
Total Cost 119,176 173,364 199,896 106,836 134,900 116,412 138,640 -2.48%
-
Net Worth 165,120 166,152 149,640 134,159 126,936 117,647 111,456 6.76%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 24,768 - - - - - - -
Div Payout % 3,347.03% - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 165,120 166,152 149,640 134,159 126,936 117,647 111,456 6.76%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 103,200 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.62% 12.65% 6.22% 11.06% 10.82% 7.06% 2.64% -
ROE 0.45% 15.11% 8.85% 9.91% 12.89% 7.52% 3.37% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 116.20 192.32 206.53 116.40 146.57 121.38 137.98 -2.82%
EPS 0.72 24.32 12.84 12.88 15.84 8.56 3.64 -23.65%
DPS 24.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.61 1.45 1.30 1.23 1.14 1.08 6.76%
Adjusted Per Share Value based on latest NOSH - 103,200
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 52.04 86.14 92.50 52.13 65.65 54.36 61.80 -2.82%
EPS 0.32 10.90 5.75 5.77 7.10 3.84 1.63 -23.75%
DPS 10.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7166 0.7211 0.6494 0.5822 0.5509 0.5106 0.4837 6.76%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.11 1.61 2.06 1.56 1.10 0.63 0.615 -
P/RPS 0.96 0.84 1.00 1.34 0.75 0.52 0.45 13.45%
P/EPS 154.80 6.62 16.05 12.11 6.94 7.35 16.90 44.62%
EY 0.65 15.11 6.23 8.26 14.42 13.61 5.92 -30.78%
DY 21.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.00 1.42 1.20 0.89 0.55 0.57 3.23%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 17/05/17 20/05/16 21/05/15 26/05/14 23/05/13 21/05/12 -
Price 1.08 1.71 2.34 1.41 1.16 0.71 0.615 -
P/RPS 0.93 0.89 1.13 1.21 0.79 0.58 0.45 12.85%
P/EPS 150.62 7.03 18.23 10.95 7.32 8.28 16.90 43.96%
EY 0.66 14.23 5.49 9.13 13.67 12.08 5.92 -30.61%
DY 22.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.06 1.61 1.08 0.94 0.62 0.57 2.98%

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