[FLBHD] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 47.94%
YoY- 122.94%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 30,923 42,802 33,929 37,362 31,328 33,908 30,017 0.49%
PBT 4,107 11,431 3,262 5,677 2,072 5,771 1,547 17.65%
Tax -1,229 -2,059 54 -585 212 -1,232 0 -
NP 2,878 9,372 3,316 5,092 2,284 4,539 1,547 10.89%
-
NP to SH 2,878 9,372 3,316 5,092 2,284 4,539 1,547 10.89%
-
Tax Rate 29.92% 18.01% -1.66% 10.30% -10.23% 21.35% 0.00% -
Total Cost 28,045 33,430 30,613 32,270 29,044 29,369 28,470 -0.25%
-
Net Worth 157,895 146,543 141,384 126,936 119,711 118,632 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 5,160 - - 6,192 - - -
Div Payout % - 55.06% - - 271.10% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 157,895 146,543 141,384 126,936 119,711 118,632 0 -
NOSH 103,200 103,200 103,200 103,200 103,200 103,159 90,999 2.11%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.31% 21.90% 9.77% 13.63% 7.29% 13.39% 5.15% -
ROE 1.82% 6.40% 2.35% 4.01% 1.91% 3.83% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.96 41.47 32.88 36.20 30.36 32.87 32.99 -1.59%
EPS 2.79 9.08 3.21 4.93 2.21 4.40 1.70 8.59%
DPS 0.00 5.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.53 1.42 1.37 1.23 1.16 1.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 103,200
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.42 18.58 14.72 16.21 13.60 14.72 13.03 0.49%
EPS 1.25 4.07 1.44 2.21 0.99 1.97 0.67 10.94%
DPS 0.00 2.24 0.00 0.00 2.69 0.00 0.00 -
NAPS 0.6853 0.636 0.6136 0.5509 0.5195 0.5149 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 - -
Price 1.53 1.92 1.30 0.735 0.65 0.52 0.00 -
P/RPS 5.11 4.63 3.95 2.03 2.14 1.58 0.00 -
P/EPS 54.86 21.14 40.46 14.90 29.37 11.82 0.00 -
EY 1.82 4.73 2.47 6.71 3.40 8.46 0.00 -
DY 0.00 2.60 0.00 0.00 9.23 0.00 0.00 -
P/NAPS 1.00 1.35 0.95 0.60 0.56 0.45 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 17/11/15 27/11/14 25/11/13 20/11/12 29/11/11 - -
Price 1.69 2.45 1.15 1.04 0.70 0.60 0.00 -
P/RPS 5.64 5.91 3.50 2.87 2.31 1.83 0.00 -
P/EPS 60.60 26.98 35.79 21.08 31.63 13.64 0.00 -
EY 1.65 3.71 2.79 4.74 3.16 7.33 0.00 -
DY 0.00 2.04 0.00 0.00 8.57 0.00 0.00 -
P/NAPS 1.10 1.73 0.84 0.85 0.60 0.52 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