[FLBHD] YoY 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- 55.61%
YoY- -37.26%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 52,737 50,132 37,276 39,235 31,423 30,475 38,569 5.34%
PBT 6,075 8,878 3,778 2,634 2,868 3,644 6,307 -0.62%
Tax -1,434 -833 -226 808 2,618 703 0 -
NP 4,641 8,045 3,552 3,442 5,486 4,347 6,307 -4.97%
-
NP to SH 4,641 8,045 3,552 3,442 5,486 4,347 6,307 -4.97%
-
Tax Rate 23.60% 9.38% 5.98% -30.68% -91.28% -19.29% 0.00% -
Total Cost 48,096 42,087 33,724 35,793 25,937 26,128 32,262 6.87%
-
Net Worth 154,800 142,415 130,031 121,775 126,936 108,426 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 154,800 142,415 130,031 121,775 126,936 108,426 0 -
NOSH 103,200 103,200 105,568 103,200 103,200 99,473 91,010 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 8.80% 16.05% 9.53% 8.77% 17.46% 14.26% 16.35% -
ROE 3.00% 5.65% 2.73% 2.83% 4.32% 4.01% 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 51.10 48.58 36.12 38.02 30.45 30.64 42.38 3.16%
EPS 4.50 7.80 3.44 3.34 5.32 4.37 6.93 -6.93%
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 22.89 21.76 16.18 17.03 13.64 13.23 16.74 5.34%
EPS 2.01 3.49 1.54 1.49 2.38 1.89 2.74 -5.02%
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 0.4706 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 3.64 2.74 4.04 1.71 1.94 2.58 0.00 -
P/EPS 41.36 17.06 42.42 19.49 11.10 18.08 0.00 -
EY 2.42 5.86 2.36 5.13 9.01 5.53 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 3.05 3.11 3.93 1.89 1.87 2.19 0.00 -
P/EPS 34.69 19.37 41.26 21.59 10.72 15.33 0.00 -
EY 2.88 5.16 2.42 4.63 9.33 6.52 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