[FLBHD] YoY Cumulative 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- 155.61%
YoY- -12.0%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 106,023 80,164 75,092 70,550 67,021 52,930 63,171 9.00%
PBT 10,433 12,717 8,419 4,946 3,807 4,842 10,557 -0.19%
Tax -2,480 -1,349 -776 708 2,618 703 0 -
NP 7,953 11,368 7,643 5,654 6,425 5,545 10,557 -4.60%
-
NP to SH 7,953 11,368 7,643 5,654 6,425 5,545 10,557 -4.60%
-
Tax Rate 23.77% 10.61% 9.22% -14.31% -68.77% -14.52% 0.00% -
Total Cost 98,070 68,796 67,449 64,896 60,596 47,385 52,614 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 5.14% 7.98% 5.88% 4.64% 5.06% 5.34% 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 102.74 77.68 72.76 68.36 64.94 55.56 69.41 6.74%
EPS 7.71 11.02 7.41 5.48 6.23 5.82 11.60 -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 46.01 34.79 32.59 30.62 29.09 22.97 27.42 9.00%
EPS 3.45 4.93 3.32 2.45 2.79 2.41 4.58 -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 1.81 1.71 2.01 0.95 0.91 1.42 0.00 -
P/EPS 24.14 12.07 19.71 11.86 9.48 13.57 0.00 -
EY 4.14 8.28 5.07 8.43 10.55 7.37 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 1.52 1.94 1.95 1.05 0.88 1.21 0.00 -
P/EPS 20.24 13.71 19.17 13.14 9.16 11.51 0.00 -
EY 4.94 7.30 5.22 7.61 10.92 8.69 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