[FLBHD] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -44.3%
YoY- 29.08%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 150,955 101,844 118,613 184,152 172,975 184,209 206,592 -5.09%
PBT 41,475 -3,005 -13,649 23,156 16,023 26,796 33,660 3.53%
Tax -8,836 -440 4,221 -6,452 -3,082 -6,308 -5,633 7.78%
NP 32,639 -3,445 -9,428 16,704 12,941 20,488 28,027 2.57%
-
NP to SH 32,639 -3,445 -9,428 16,704 12,941 20,488 28,027 2.57%
-
Tax Rate 21.30% - - 27.86% 19.23% 23.54% 16.73% -
Total Cost 118,316 105,289 128,041 167,448 160,034 163,721 178,565 -6.62%
-
Net Worth 182,525 160,167 167,301 176,979 173,375 169,247 154,800 2.78%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 16,353 2,969 - 13,434 8,256 6,192 15,480 0.91%
Div Payout % 50.10% 0.00% - 80.42% 63.80% 30.22% 55.23% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 182,525 160,167 167,301 176,979 173,375 169,247 154,800 2.78%
NOSH 111,736 106,884 106,884 106,076 103,200 103,200 103,200 1.33%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 21.62% -3.38% -7.95% 9.07% 7.48% 11.12% 13.57% -
ROE 17.88% -2.15% -5.64% 9.44% 7.46% 12.11% 18.11% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 148.87 103.01 117.69 180.01 167.61 178.50 200.19 -4.81%
EPS 32.19 -3.48 -9.35 16.33 12.54 19.85 27.16 2.87%
DPS 16.13 3.00 0.00 13.00 8.00 6.00 15.00 1.21%
NAPS 1.80 1.62 1.66 1.73 1.68 1.64 1.50 3.08%
Adjusted Per Share Value based on latest NOSH - 106,076
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 65.51 44.20 51.48 79.92 75.07 79.94 89.66 -5.09%
EPS 14.17 -1.50 -4.09 7.25 5.62 8.89 12.16 2.58%
DPS 7.10 1.29 0.00 5.83 3.58 2.69 6.72 0.92%
NAPS 0.7921 0.6951 0.7261 0.7681 0.7524 0.7345 0.6718 2.78%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.28 0.855 0.69 1.36 1.15 1.74 1.86 -
P/RPS 0.86 0.83 0.59 0.76 0.69 0.97 0.93 -1.29%
P/EPS 3.98 -24.54 -7.38 8.33 9.17 8.76 6.85 -8.64%
EY 25.15 -4.08 -13.56 12.01 10.90 11.41 14.60 9.48%
DY 12.60 3.51 0.00 9.56 6.96 3.45 8.06 7.72%
P/NAPS 0.71 0.53 0.42 0.79 0.68 1.06 1.24 -8.87%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 22/08/22 27/08/21 17/08/20 20/08/19 20/08/18 22/08/17 23/08/16 -
Price 1.41 0.86 1.07 1.19 1.40 1.72 1.56 -
P/RPS 0.95 0.83 0.91 0.66 0.84 0.96 0.78 3.33%
P/EPS 4.38 -24.68 -11.44 7.29 11.16 8.66 5.74 -4.40%
EY 22.83 -4.05 -8.74 13.72 8.96 11.54 17.41 4.61%
DY 11.44 3.49 0.00 10.92 5.71 3.49 9.62 2.92%
P/NAPS 0.78 0.53 0.64 0.69 0.83 1.05 1.04 -4.67%

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