[FLBHD] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -58.24%
YoY- -0.33%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 151,420 119,916 198,476 213,144 120,128 151,264 125,260 3.21%
PBT 10,080 1,384 32,672 17,432 15,356 18,564 9,248 1.44%
Tax -3,056 -644 -7,560 -4,184 -2,064 -2,200 -400 40.31%
NP 7,024 740 25,112 13,248 13,292 16,364 8,848 -3.77%
-
NP to SH 7,024 740 25,112 13,248 13,292 16,364 8,848 -3.77%
-
Tax Rate 30.32% 46.53% 23.14% 24.00% 13.44% 11.85% 4.33% -
Total Cost 144,396 119,176 173,364 199,896 106,836 134,900 116,412 3.65%
-
Net Worth 181,159 165,120 166,152 149,640 134,159 126,936 117,647 7.45%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 20,470 24,768 - - - - - -
Div Payout % 291.43% 3,347.03% - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 181,159 165,120 166,152 149,640 134,159 126,936 117,647 7.45%
NOSH 105,996 103,200 103,200 103,200 103,200 103,200 103,200 0.44%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.64% 0.62% 12.65% 6.22% 11.06% 10.82% 7.06% -
ROE 3.88% 0.45% 15.11% 8.85% 9.91% 12.89% 7.52% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 147.94 116.20 192.32 206.53 116.40 146.57 121.38 3.35%
EPS 6.88 0.72 24.32 12.84 12.88 15.84 8.56 -3.57%
DPS 20.00 24.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.60 1.61 1.45 1.30 1.23 1.14 7.60%
Adjusted Per Share Value based on latest NOSH - 103,200
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 65.71 52.04 86.14 92.50 52.13 65.65 54.36 3.20%
EPS 3.05 0.32 10.90 5.75 5.77 7.10 3.84 -3.76%
DPS 8.88 10.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7862 0.7166 0.7211 0.6494 0.5822 0.5509 0.5106 7.45%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.60 1.11 1.61 2.06 1.56 1.10 0.63 -
P/RPS 1.08 0.96 0.84 1.00 1.34 0.75 0.52 12.94%
P/EPS 23.31 154.80 6.62 16.05 12.11 6.94 7.35 21.20%
EY 4.29 0.65 15.11 6.23 8.26 14.42 13.61 -17.49%
DY 12.50 21.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.69 1.00 1.42 1.20 0.89 0.55 8.55%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 21/05/18 17/05/17 20/05/16 21/05/15 26/05/14 23/05/13 -
Price 1.51 1.08 1.71 2.34 1.41 1.16 0.71 -
P/RPS 1.02 0.93 0.89 1.13 1.21 0.79 0.58 9.86%
P/EPS 22.00 150.62 7.03 18.23 10.95 7.32 8.28 17.67%
EY 4.54 0.66 14.23 5.49 9.13 13.67 12.08 -15.04%
DY 13.25 22.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.68 1.06 1.61 1.08 0.94 0.62 5.39%

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