[FLBHD] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 16.49%
YoY- 182.63%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 63,053 25,614 30,923 42,802 33,929 37,362 31,328 12.35%
PBT 15,021 1,059 4,107 11,431 3,262 5,677 2,072 39.09%
Tax -3,807 251 -1,229 -2,059 54 -585 212 -
NP 11,214 1,310 2,878 9,372 3,316 5,092 2,284 30.35%
-
NP to SH 11,214 1,310 2,878 9,372 3,316 5,092 2,284 30.35%
-
Tax Rate 25.34% -23.70% 29.92% 18.01% -1.66% 10.30% -10.23% -
Total Cost 51,839 24,304 28,045 33,430 30,613 32,270 29,044 10.13%
-
Net Worth 184,834 170,279 157,895 146,543 141,384 126,936 119,711 7.50%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 5,160 - - 6,192 -
Div Payout % - - - 55.06% - - 271.10% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 184,834 170,279 157,895 146,543 141,384 126,936 119,711 7.50%
NOSH 103,259 103,200 103,200 103,200 103,200 103,200 103,200 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 17.79% 5.11% 9.31% 21.90% 9.77% 13.63% 7.29% -
ROE 6.07% 0.77% 1.82% 6.40% 2.35% 4.01% 1.91% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 61.06 24.82 29.96 41.47 32.88 36.20 30.36 12.34%
EPS 10.86 1.27 2.79 9.08 3.21 4.93 2.21 30.37%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 6.00 -
NAPS 1.79 1.65 1.53 1.42 1.37 1.23 1.16 7.49%
Adjusted Per Share Value based on latest NOSH - 103,200
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 27.36 11.12 13.42 18.58 14.72 16.21 13.60 12.35%
EPS 4.87 0.57 1.25 4.07 1.44 2.21 0.99 30.39%
DPS 0.00 0.00 0.00 2.24 0.00 0.00 2.69 -
NAPS 0.8022 0.739 0.6853 0.636 0.6136 0.5509 0.5195 7.50%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.39 1.50 1.53 1.92 1.30 0.735 0.65 -
P/RPS 2.28 6.04 5.11 4.63 3.95 2.03 2.14 1.06%
P/EPS 12.80 118.17 54.86 21.14 40.46 14.90 29.37 -12.92%
EY 7.81 0.85 1.82 4.73 2.47 6.71 3.40 14.85%
DY 0.00 0.00 0.00 2.60 0.00 0.00 9.23 -
P/NAPS 0.78 0.91 1.00 1.35 0.95 0.60 0.56 5.67%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 21/11/17 21/11/16 17/11/15 27/11/14 25/11/13 20/11/12 -
Price 1.60 1.46 1.69 2.45 1.15 1.04 0.70 -
P/RPS 2.62 5.88 5.64 5.91 3.50 2.87 2.31 2.11%
P/EPS 14.73 115.02 60.60 26.98 35.79 21.08 31.63 -11.95%
EY 6.79 0.87 1.65 3.71 2.79 4.74 3.16 13.58%
DY 0.00 0.00 0.00 2.04 0.00 0.00 8.57 -
P/NAPS 0.89 0.88 1.10 1.73 0.84 0.85 0.60 6.78%

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