[FLBHD] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 40.85%
YoY- 30.48%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 201,476 180,733 150,419 147,208 132,803 122,150 120,378 8.95%
PBT 25,257 36,317 17,295 15,349 8,384 15,329 10,793 15.20%
Tax -6,076 -4,595 -1,263 -213 3,216 -1,609 -576 48.03%
NP 19,181 31,722 16,032 15,136 11,600 13,720 10,217 11.05%
-
NP to SH 19,181 31,722 16,032 15,136 11,600 13,720 10,217 11.05%
-
Tax Rate 24.06% 12.65% 7.30% 1.39% -38.36% 10.50% 5.34% -
Total Cost 182,295 149,011 134,387 132,072 121,203 108,430 110,161 8.74%
-
Net Worth 159,959 146,543 130,031 122,808 115,584 106,225 101,897 7.79%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 6,192 15,480 8,256 8,256 - 12,717 - -
Div Payout % 32.28% 48.80% 51.50% 54.55% - 92.69% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 159,959 146,543 130,031 122,808 115,584 106,225 101,897 7.79%
NOSH 103,200 103,200 103,200 103,200 103,200 99,275 90,979 2.12%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.52% 17.55% 10.66% 10.28% 8.73% 11.23% 8.49% -
ROE 11.99% 21.65% 12.33% 12.32% 10.04% 12.92% 10.03% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 195.23 175.13 145.75 142.64 128.69 123.04 132.31 6.69%
EPS 18.59 30.74 15.53 14.67 11.24 13.81 11.23 8.75%
DPS 6.00 15.00 8.00 8.00 0.00 12.81 0.00 -
NAPS 1.55 1.42 1.26 1.19 1.12 1.07 1.12 5.55%
Adjusted Per Share Value based on latest NOSH - 103,200
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 87.44 78.44 65.28 63.89 57.64 53.01 52.24 8.95%
EPS 8.32 13.77 6.96 6.57 5.03 5.95 4.43 11.06%
DPS 2.69 6.72 3.58 3.58 0.00 5.52 0.00 -
NAPS 0.6942 0.636 0.5643 0.533 0.5016 0.461 0.4422 7.79%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 1.60 2.88 1.03 1.19 0.72 0.69 0.00 -
P/RPS 0.82 1.64 0.71 0.83 0.56 0.56 0.00 -
P/EPS 8.61 9.37 6.63 8.11 6.41 4.99 0.00 -
EY 11.62 10.67 15.08 12.32 15.61 20.03 0.00 -
DY 3.75 5.21 7.77 6.72 0.00 18.57 0.00 -
P/NAPS 1.03 2.03 0.82 1.00 0.64 0.64 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 22/02/16 09/02/15 25/02/14 25/02/13 21/02/12 - -
Price 1.68 2.55 1.11 1.12 0.64 0.615 0.00 -
P/RPS 0.86 1.46 0.76 0.79 0.50 0.50 0.00 -
P/EPS 9.04 8.30 7.15 7.64 5.69 4.45 0.00 -
EY 11.06 12.05 14.00 13.10 17.56 22.47 0.00 -
DY 3.57 5.88 7.21 7.14 0.00 20.83 0.00 -
P/NAPS 1.08 1.80 0.88 0.94 0.57 0.57 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