[FLBHD] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -58.85%
YoY- 234.18%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 19,776 17,570 52,739 21,998 19,260 37,845 63,053 -17.55%
PBT -4,523 -3,738 14,729 863 -1,695 -3,970 15,021 -
Tax 0 1,031 -3,452 837 428 1,940 -3,807 -
NP -4,523 -2,707 11,277 1,700 -1,267 -2,030 11,214 -
-
NP to SH -4,523 -2,707 11,277 1,700 -1,267 -2,030 11,214 -
-
Tax Rate - - 23.44% -96.99% - - 25.34% -
Total Cost 24,299 20,277 41,462 20,298 20,527 39,875 51,839 -11.85%
-
Net Worth 163,824 181,298 191,075 161,156 165,352 174,514 184,834 -1.98%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 4,368 4,368 5,088 4,943 - - - -
Div Payout % 0.00% 0.00% 45.12% 290.79% - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 163,824 181,298 191,075 161,156 165,352 174,514 184,834 -1.98%
NOSH 230,420 230,420 113,518 106,884 106,884 106,744 103,259 14.29%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -22.87% -15.41% 21.38% 7.73% -6.58% -5.36% 17.79% -
ROE -2.76% -1.49% 5.90% 1.05% -0.77% -1.16% 6.07% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 9.05 8.04 25.39 22.25 19.34 37.08 61.06 -27.23%
EPS -2.07 -1.24 5.43 1.72 -1.27 -1.99 10.86 -
DPS 2.00 2.00 2.45 5.00 0.00 0.00 0.00 -
NAPS 0.75 0.83 0.92 1.63 1.66 1.71 1.79 -13.48%
Adjusted Per Share Value based on latest NOSH - 106,884
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 8.58 7.63 22.89 9.55 8.36 16.42 27.36 -17.55%
EPS -1.96 -1.17 4.89 0.74 -0.55 -0.88 4.87 -
DPS 1.90 1.90 2.21 2.15 0.00 0.00 0.00 -
NAPS 0.711 0.7868 0.8292 0.6994 0.7176 0.7574 0.8022 -1.98%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.39 0.50 1.29 0.90 0.775 1.08 1.39 -
P/RPS 4.31 6.22 5.08 4.05 4.01 2.91 2.28 11.18%
P/EPS -18.83 -40.35 23.76 52.34 -60.93 -54.30 12.80 -
EY -5.31 -2.48 4.21 1.91 -1.64 -1.84 7.81 -
DY 5.13 4.00 1.90 5.56 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 1.40 0.55 0.47 0.63 0.78 -6.52%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 18/11/24 24/11/23 29/11/22 19/11/21 23/11/20 19/11/19 29/11/18 -
Price 0.37 0.51 0.685 1.11 0.885 1.06 1.60 -
P/RPS 4.09 6.34 2.70 4.99 4.58 2.86 2.62 7.69%
P/EPS -17.87 -41.15 12.62 64.56 -69.58 -53.29 14.73 -
EY -5.60 -2.43 7.93 1.55 -1.44 -1.88 6.79 -
DY 5.41 3.92 3.58 4.50 0.00 0.00 0.00 -
P/NAPS 0.49 0.61 0.74 0.68 0.53 0.62 0.89 -9.46%

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