[FLBHD] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 43.39%
YoY- 1.98%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 114,370 136,946 122,966 109,021 107,921 98,349 86,838 4.69%
PBT 13,031 14,540 24,148 11,681 10,623 5,878 10,613 3.47%
Tax -2,461 -3,709 -3,408 -722 123 2,830 -529 29.17%
NP 10,570 10,831 20,740 10,959 10,746 8,708 10,084 0.78%
-
NP to SH 10,570 10,831 20,740 10,959 10,746 8,708 10,084 0.78%
-
Tax Rate 18.89% 25.51% 14.11% 6.18% -1.16% -48.15% 4.98% -
Total Cost 103,800 126,115 102,226 98,062 97,175 89,641 76,754 5.15%
-
Net Worth 170,279 157,895 146,543 141,384 126,936 119,711 112,588 7.13%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 5,160 - - 6,192 - -
Div Payout % - - 24.88% - - 71.11% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 170,279 157,895 146,543 141,384 126,936 119,711 112,588 7.13%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 97,902 0.88%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.24% 7.91% 16.87% 10.05% 9.96% 8.85% 11.61% -
ROE 6.21% 6.86% 14.15% 7.75% 8.47% 7.27% 8.96% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 110.82 132.70 119.15 105.64 104.57 95.30 88.70 3.77%
EPS 10.24 10.50 20.10 10.62 10.41 8.44 10.30 -0.09%
DPS 0.00 0.00 5.00 0.00 0.00 6.00 0.00 -
NAPS 1.65 1.53 1.42 1.37 1.23 1.16 1.15 6.19%
Adjusted Per Share Value based on latest NOSH - 103,200
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 49.64 59.43 53.37 47.31 46.84 42.68 37.69 4.69%
EPS 4.59 4.70 9.00 4.76 4.66 3.78 4.38 0.78%
DPS 0.00 0.00 2.24 0.00 0.00 2.69 0.00 -
NAPS 0.739 0.6853 0.636 0.6136 0.5509 0.5195 0.4886 7.13%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.50 1.53 1.92 1.30 0.735 0.65 0.52 -
P/RPS 1.35 1.15 1.61 1.23 0.70 0.68 0.59 14.77%
P/EPS 14.65 14.58 9.55 12.24 7.06 7.70 5.05 19.40%
EY 6.83 6.86 10.47 8.17 14.17 12.98 19.81 -16.24%
DY 0.00 0.00 2.60 0.00 0.00 9.23 0.00 -
P/NAPS 0.91 1.00 1.35 0.95 0.60 0.56 0.45 12.44%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 21/11/16 17/11/15 27/11/14 25/11/13 20/11/12 29/11/11 -
Price 1.46 1.69 2.45 1.15 1.04 0.70 0.60 -
P/RPS 1.32 1.27 2.06 1.09 0.99 0.73 0.68 11.67%
P/EPS 14.25 16.10 12.19 10.83 9.99 8.30 5.83 16.04%
EY 7.02 6.21 8.20 9.23 10.01 12.05 17.17 -13.83%
DY 0.00 0.00 2.04 0.00 0.00 8.57 0.00 -
P/NAPS 0.88 1.10 1.73 0.84 0.85 0.60 0.52 9.15%

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