[FLBHD] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -13.79%
YoY- 51.8%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 64,530 57,767 41,398 39,296 34,454 35,312 27,190 15.47%
PBT 10,717 11,796 5,614 4,726 2,505 4,716 -1,312 -
Tax -2,367 -1,094 -541 -336 387 -1,080 -576 26.53%
NP 8,350 10,702 5,073 4,390 2,892 3,636 -1,888 -
-
NP to SH 8,350 10,702 5,073 4,390 2,892 3,636 -1,888 -
-
Tax Rate 22.09% 9.27% 9.64% 7.11% -15.45% 22.90% - -
Total Cost 56,180 47,065 36,325 34,906 31,562 31,676 29,078 11.59%
-
Net Worth 159,959 146,543 130,031 122,808 115,584 110,496 102,152 7.75%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 6,192 10,320 8,256 8,256 - 6,196 - -
Div Payout % 74.16% 96.43% 162.74% 188.06% - 170.41% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 159,959 146,543 130,031 122,808 115,584 110,496 102,152 7.75%
NOSH 103,200 103,200 103,200 103,200 103,200 103,267 91,207 2.07%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 12.94% 18.53% 12.25% 11.17% 8.39% 10.30% -6.94% -
ROE 5.22% 7.30% 3.90% 3.57% 2.50% 3.29% -1.85% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 62.53 55.98 40.11 38.08 33.39 34.19 29.81 13.12%
EPS 8.09 10.37 4.92 4.25 2.80 3.52 -2.07 -
DPS 6.00 10.00 8.00 8.00 0.00 6.00 0.00 -
NAPS 1.55 1.42 1.26 1.19 1.12 1.07 1.12 5.55%
Adjusted Per Share Value based on latest NOSH - 103,200
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 28.01 25.07 17.97 17.05 14.95 15.33 11.80 15.48%
EPS 3.62 4.64 2.20 1.91 1.26 1.58 -0.82 -
DPS 2.69 4.48 3.58 3.58 0.00 2.69 0.00 -
NAPS 0.6942 0.636 0.5643 0.533 0.5016 0.4795 0.4433 7.75%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 1.60 2.88 1.03 1.19 0.72 0.69 0.00 -
P/RPS 2.56 5.15 2.57 3.13 2.16 2.02 0.00 -
P/EPS 19.77 27.77 20.95 27.97 25.69 19.60 0.00 -
EY 5.06 3.60 4.77 3.57 3.89 5.10 0.00 -
DY 3.75 3.47 7.77 6.72 0.00 8.70 0.00 -
P/NAPS 1.03 2.03 0.82 1.00 0.64 0.64 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 22/02/16 09/02/15 25/02/14 25/02/13 21/02/12 - -
Price 1.68 2.55 1.11 1.12 0.64 0.615 0.00 -
P/RPS 2.69 4.56 2.77 2.94 1.92 1.80 0.00 -
P/EPS 20.76 24.59 22.58 26.33 22.84 17.47 0.00 -
EY 4.82 4.07 4.43 3.80 4.38 5.73 0.00 -
DY 3.57 3.92 7.21 7.14 0.00 9.76 0.00 -
P/NAPS 1.08 1.80 0.88 0.94 0.57 0.57 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