[FLBHD] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -33.98%
YoY- 304.09%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 55,224 25,831 38,080 54,643 61,630 64,530 57,767 -0.74%
PBT 16,945 -2,470 -3,987 10,227 2,462 10,717 11,796 6.21%
Tax -4,010 -944 947 -2,824 -630 -2,367 -1,094 24.14%
NP 12,935 -3,414 -3,040 7,403 1,832 8,350 10,702 3.20%
-
NP to SH 12,935 -3,414 -3,040 7,403 1,832 8,350 10,702 3.20%
-
Tax Rate 23.66% - - 27.61% 25.59% 22.09% 9.27% -
Total Cost 42,289 29,245 41,120 47,240 59,798 56,180 47,065 -1.76%
-
Net Worth 170,054 158,347 164,760 185,043 172,343 159,959 146,543 2.50%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 2,966 2,969 - 8,316 - 6,192 10,320 -18.74%
Div Payout % 22.93% 0.00% - 112.34% - 74.16% 96.43% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 170,054 158,347 164,760 185,043 172,343 159,959 146,543 2.50%
NOSH 106,884 106,884 106,884 105,568 103,200 103,200 103,200 0.58%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 23.42% -13.22% -7.98% 13.55% 2.97% 12.94% 18.53% -
ROE 7.61% -2.16% -1.85% 4.00% 1.06% 5.22% 7.30% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 55.86 26.10 37.21 52.56 59.72 62.53 55.98 -0.03%
EPS 13.08 -3.45 -2.97 7.12 1.78 8.09 10.37 3.94%
DPS 3.00 3.00 0.00 8.00 0.00 6.00 10.00 -18.16%
NAPS 1.72 1.60 1.61 1.78 1.67 1.55 1.42 3.24%
Adjusted Per Share Value based on latest NOSH - 105,568
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 23.97 11.21 16.53 23.71 26.75 28.01 25.07 -0.74%
EPS 5.61 -1.48 -1.32 3.21 0.80 3.62 4.64 3.21%
DPS 1.29 1.29 0.00 3.61 0.00 2.69 4.48 -18.72%
NAPS 0.738 0.6872 0.715 0.8031 0.748 0.6942 0.636 2.50%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.24 0.87 1.06 1.51 1.25 1.60 2.88 -
P/RPS 2.22 3.33 2.85 2.87 2.09 2.56 5.15 -13.07%
P/EPS 9.48 -25.22 -35.68 21.20 70.41 19.77 27.77 -16.38%
EY 10.55 -3.97 -2.80 4.72 1.42 5.06 3.60 19.60%
DY 2.42 3.45 0.00 5.30 0.00 3.75 3.47 -5.82%
P/NAPS 0.72 0.54 0.66 0.85 0.75 1.03 2.03 -15.85%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 21/02/22 26/02/21 17/02/20 26/02/19 06/02/18 21/02/17 22/02/16 -
Price 1.60 0.835 1.03 1.71 1.21 1.68 2.55 -
P/RPS 2.86 3.20 2.77 3.25 2.03 2.69 4.56 -7.47%
P/EPS 12.23 -24.21 -34.67 24.01 68.16 20.76 24.59 -10.97%
EY 8.18 -4.13 -2.88 4.16 1.47 4.82 4.07 12.32%
DY 1.87 3.59 0.00 4.68 0.00 3.57 3.92 -11.59%
P/NAPS 0.93 0.52 0.64 0.96 0.72 1.08 1.80 -10.41%

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