[FLBHD] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -48.96%
YoY- -71.42%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 78,550 137,405 211,303 158,148 197,809 203,987 142,635 -9.45%
PBT -10,543 -14,898 39,924 7,699 29,067 36,463 16,493 -
Tax 414 4,354 -9,937 -1,369 -6,920 -5,032 -1,229 -
NP -10,129 -10,544 29,987 6,330 22,147 31,431 15,264 -
-
NP to SH -10,129 -10,544 29,987 6,330 22,147 31,431 15,264 -
-
Tax Rate - - 24.89% 17.78% 23.81% 13.80% 7.45% -
Total Cost 88,679 147,949 181,316 151,818 175,662 172,556 127,371 -5.85%
-
Net Worth 155,224 171,571 181,159 165,120 166,152 149,640 134,159 2.45%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 2,969 - 15,498 6,192 6,192 15,480 8,256 -15.65%
Div Payout % 0.00% - 51.68% 97.82% 27.96% 49.25% 54.09% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 155,224 171,571 181,159 165,120 166,152 149,640 134,159 2.45%
NOSH 106,884 106,884 105,996 103,200 103,200 103,200 103,200 0.58%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -12.89% -7.67% 14.19% 4.00% 11.20% 15.41% 10.70% -
ROE -6.53% -6.15% 16.55% 3.83% 13.33% 21.00% 11.38% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 79.45 134.54 206.45 153.24 191.68 197.66 138.21 -8.80%
EPS -10.24 -10.32 29.30 6.13 21.46 30.46 14.79 -
DPS 3.00 0.00 15.00 6.00 6.00 15.00 8.00 -15.06%
NAPS 1.57 1.68 1.77 1.60 1.61 1.45 1.30 3.19%
Adjusted Per Share Value based on latest NOSH - 103,200
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 34.09 59.63 91.70 68.63 85.85 88.53 61.90 -9.45%
EPS -4.40 -4.58 13.01 2.75 9.61 13.64 6.62 -
DPS 1.29 0.00 6.73 2.69 2.69 6.72 3.58 -15.63%
NAPS 0.6737 0.7446 0.7862 0.7166 0.7211 0.6494 0.5822 2.46%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.825 0.70 1.60 1.11 1.61 2.06 1.56 -
P/RPS 1.04 0.52 0.78 0.72 0.84 1.04 1.13 -1.37%
P/EPS -8.05 -6.78 5.46 18.10 7.50 6.76 10.55 -
EY -12.42 -14.75 18.31 5.53 13.33 14.78 9.48 -
DY 3.64 0.00 9.38 5.41 3.73 7.28 5.13 -5.55%
P/NAPS 0.53 0.42 0.90 0.69 1.00 1.42 1.20 -12.72%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 12/06/20 27/05/19 21/05/18 17/05/17 20/05/16 21/05/15 -
Price 0.955 0.73 1.51 1.08 1.71 2.34 1.41 -
P/RPS 1.20 0.54 0.73 0.70 0.89 1.18 1.02 2.74%
P/EPS -9.32 -7.07 5.15 17.61 7.97 7.68 9.53 -
EY -10.73 -14.14 19.40 5.68 12.55 13.02 10.49 -
DY 3.14 0.00 9.93 5.56 3.51 6.41 5.67 -9.37%
P/NAPS 0.61 0.43 0.85 0.68 1.06 1.61 1.08 -9.07%

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