[FLBHD] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 12.41%
YoY- 32.17%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 197,809 203,987 142,635 153,709 128,520 135,294 118,231 8.94%
PBT 29,067 36,463 16,493 17,678 9,757 15,070 7,740 24.64%
Tax -6,920 -5,032 -1,229 -663 3,117 -1,609 -576 51.28%
NP 22,147 31,431 15,264 17,015 12,874 13,461 7,164 20.67%
-
NP to SH 22,147 31,431 15,264 17,015 12,874 13,461 7,164 20.67%
-
Tax Rate 23.81% 13.80% 7.45% 3.75% -31.95% 10.68% 7.44% -
Total Cost 175,662 172,556 127,371 136,694 115,646 121,833 111,067 7.93%
-
Net Worth 166,152 149,640 134,159 126,936 117,647 111,456 97,110 9.35%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 6,192 15,480 8,256 8,256 6,192 6,196 - -
Div Payout % 27.96% 49.25% 54.09% 48.52% 48.10% 46.03% - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 166,152 149,640 134,159 126,936 117,647 111,456 97,110 9.35%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 90,757 2.16%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.20% 15.41% 10.70% 11.07% 10.02% 9.95% 6.06% -
ROE 13.33% 21.00% 11.38% 13.40% 10.94% 12.08% 7.38% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 191.68 197.66 138.21 148.94 124.53 131.10 130.27 6.64%
EPS 21.46 30.46 14.79 16.49 12.47 13.04 7.89 18.12%
DPS 6.00 15.00 8.00 8.00 6.00 6.00 0.00 -
NAPS 1.61 1.45 1.30 1.23 1.14 1.08 1.07 7.04%
Adjusted Per Share Value based on latest NOSH - 103,200
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 85.85 88.53 61.90 66.71 55.78 58.72 51.31 8.94%
EPS 9.61 13.64 6.62 7.38 5.59 5.84 3.11 20.66%
DPS 2.69 6.72 3.58 3.58 2.69 2.69 0.00 -
NAPS 0.7211 0.6494 0.5822 0.5509 0.5106 0.4837 0.4215 9.35%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 - -
Price 1.61 2.06 1.56 1.10 0.63 0.615 0.00 -
P/RPS 0.84 1.04 1.13 0.74 0.51 0.47 0.00 -
P/EPS 7.50 6.76 10.55 6.67 5.05 4.71 0.00 -
EY 13.33 14.78 9.48 14.99 19.80 21.21 0.00 -
DY 3.73 7.28 5.13 7.27 9.52 9.76 0.00 -
P/NAPS 1.00 1.42 1.20 0.89 0.55 0.57 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 17/05/17 20/05/16 21/05/15 26/05/14 23/05/13 21/05/12 - -
Price 1.71 2.34 1.41 1.16 0.71 0.615 0.00 -
P/RPS 0.89 1.18 1.02 0.78 0.57 0.47 0.00 -
P/EPS 7.97 7.68 9.53 7.04 5.69 4.71 0.00 -
EY 12.55 13.02 10.49 14.21 17.57 21.21 0.00 -
DY 3.51 6.41 5.67 6.90 8.45 9.76 0.00 -
P/NAPS 1.06 1.61 1.08 0.94 0.62 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