[FLBHD] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -80.93%
YoY- 135.57%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 53,286 30,032 37,816 31,315 35,599 22,455 24,602 13.73%
PBT 4,358 3,839 4,641 2,312 939 1,198 4,250 0.41%
Tax -1,046 -516 -550 -100 0 0 0 -
NP 3,312 3,323 4,091 2,212 939 1,198 4,250 -4.06%
-
NP to SH 3,312 3,323 4,091 2,212 939 1,198 4,250 -4.06%
-
Tax Rate 24.00% 13.44% 11.85% 4.33% 0.00% 0.00% 0.00% -
Total Cost 49,974 26,709 33,725 29,103 34,660 21,257 20,352 16.13%
-
Net Worth 149,640 134,159 126,936 117,647 111,456 97,110 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 149,640 134,159 126,936 117,647 111,456 97,110 0 -
NOSH 103,200 103,200 103,200 103,200 103,200 90,757 91,006 2.11%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.22% 11.06% 10.82% 7.06% 2.64% 5.34% 17.28% -
ROE 2.21% 2.48% 3.22% 1.88% 0.84% 1.23% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 51.63 29.10 36.64 30.34 34.50 24.74 27.03 11.37%
EPS 3.21 3.22 3.96 2.14 0.91 1.32 4.67 -6.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.30 1.23 1.14 1.08 1.07 0.00 -
Adjusted Per Share Value based on latest NOSH - 103,200
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 23.13 13.03 16.41 13.59 15.45 9.75 10.68 13.73%
EPS 1.44 1.44 1.78 0.96 0.41 0.52 1.84 -3.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6494 0.5822 0.5509 0.5106 0.4837 0.4215 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 - - -
Price 2.06 1.56 1.10 0.63 0.615 0.00 0.00 -
P/RPS 3.99 5.36 3.00 2.08 1.78 0.00 0.00 -
P/EPS 64.19 48.45 27.75 29.39 67.59 0.00 0.00 -
EY 1.56 2.06 3.60 3.40 1.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.20 0.89 0.55 0.57 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 21/05/15 26/05/14 23/05/13 21/05/12 27/05/11 - -
Price 2.34 1.41 1.16 0.71 0.615 0.83 0.00 -
P/RPS 4.53 4.85 3.17 2.34 1.78 3.35 0.00 -
P/EPS 72.91 43.79 29.26 33.12 67.59 62.88 0.00 -
EY 1.37 2.28 3.42 3.02 1.48 1.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.08 0.94 0.62 0.57 0.78 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