[FLBHD] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -15.88%
YoY- -25.82%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 206,592 155,491 151,750 136,332 136,242 110,137 13.39%
PBT 33,660 21,593 18,822 9,523 14,294 5,077 45.92%
Tax -5,633 -1,836 -1,697 1,307 306 127 -
NP 28,027 19,757 17,125 10,830 14,600 5,204 39.98%
-
NP to SH 28,027 19,757 17,125 10,830 14,600 5,204 39.98%
-
Tax Rate 16.73% 8.50% 9.02% -13.72% -2.14% -2.50% -
Total Cost 178,565 135,734 134,625 125,502 121,642 104,933 11.20%
-
Net Worth 154,800 142,415 130,031 121,775 126,936 108,426 7.37%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 15,480 8,256 8,256 6,192 6,196 - -
Div Payout % 55.23% 41.79% 48.21% 57.17% 42.44% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 154,800 142,415 130,031 121,775 126,936 108,426 7.37%
NOSH 103,200 103,200 105,568 103,200 103,200 99,473 0.73%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 13.57% 12.71% 11.29% 7.94% 10.72% 4.73% -
ROE 18.11% 13.87% 13.17% 8.89% 11.50% 4.80% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 200.19 150.67 147.04 132.10 132.02 110.72 12.56%
EPS 27.16 19.14 16.59 10.49 14.15 5.23 38.97%
DPS 15.00 8.00 8.00 6.00 6.00 0.00 -
NAPS 1.50 1.38 1.26 1.18 1.23 1.09 6.58%
Adjusted Per Share Value based on latest NOSH - 103,200
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 89.66 67.48 65.86 59.17 59.13 47.80 13.38%
EPS 12.16 8.57 7.43 4.70 6.34 2.26 39.96%
DPS 6.72 3.58 3.58 2.69 2.69 0.00 -
NAPS 0.6718 0.6181 0.5643 0.5285 0.5509 0.4706 7.37%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.86 1.33 1.46 0.65 0.59 0.79 -
P/RPS 0.93 0.88 0.99 0.49 0.45 0.71 5.54%
P/EPS 6.85 6.95 8.80 6.19 4.17 15.10 -14.60%
EY 14.60 14.39 11.37 16.14 23.98 6.62 17.11%
DY 8.06 6.02 5.48 9.23 10.17 0.00 -
P/NAPS 1.24 0.96 1.16 0.55 0.48 0.72 11.47%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/16 21/08/15 22/08/14 22/08/13 17/08/12 - -
Price 1.56 1.51 1.42 0.72 0.57 0.00 -
P/RPS 0.78 1.00 0.97 0.55 0.43 0.00 -
P/EPS 5.74 7.89 8.56 6.86 4.03 0.00 -
EY 17.41 12.68 11.69 14.58 24.82 0.00 -
DY 9.62 5.30 5.63 8.33 10.53 0.00 -
P/NAPS 1.04 1.09 1.13 0.61 0.46 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