Highlights

[FLBHD] QoQ Quarter Result on 2018-09-30 [#3]

Stock [FLBHD]: FOCUS LUMBER BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     16.64%    YoY -     756.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 28,601 37,855 54,643 63,053 55,752 29,979 61,630 -40.14%
  QoQ % -24.45% -30.72% -13.34% 13.10% 85.97% -51.36% -
  Horiz. % 46.41% 61.42% 88.66% 102.31% 90.46% 48.64% 100.00%
PBT -4,612 2,520 10,227 15,021 12,156 346 2,462 -
  QoQ % -283.02% -75.36% -31.92% 23.57% 3,413.29% -85.95% -
  Horiz. % -187.33% 102.36% 415.39% 610.11% 493.74% 14.05% 100.00%
Tax 943 -764 -2,824 -3,807 -2,542 -161 -630 -
  QoQ % 223.43% 72.95% 25.82% -49.76% -1,478.88% 74.44% -
  Horiz. % -149.68% 121.27% 448.25% 604.29% 403.49% 25.56% 100.00%
NP -3,669 1,756 7,403 11,214 9,614 185 1,832 -
  QoQ % -308.94% -76.28% -33.98% 16.64% 5,096.76% -89.90% -
  Horiz. % -200.27% 95.85% 404.09% 612.12% 524.78% 10.10% 100.00%
NP to SH -3,669 1,756 7,403 11,214 9,614 185 1,832 -
  QoQ % -308.94% -76.28% -33.98% 16.64% 5,096.76% -89.90% -
  Horiz. % -200.27% 95.85% 404.09% 612.12% 524.78% 10.10% 100.00%
Tax Rate - % 30.32 % 27.61 % 25.34 % 20.91 % 46.53 % 25.59 % -
  QoQ % 0.00% 9.82% 8.96% 21.19% -55.06% 81.83% -
  Horiz. % 0.00% 118.48% 107.89% 99.02% 81.71% 181.83% 100.00%
Total Cost 32,270 36,099 47,240 51,839 46,138 29,794 59,798 -33.79%
  QoQ % -10.61% -23.58% -8.87% 12.36% 54.86% -50.18% -
  Horiz. % 53.97% 60.37% 79.00% 86.69% 77.16% 49.82% 100.00%
Net Worth 176,979 181,159 185,043 184,834 173,375 165,120 172,343 1.79%
  QoQ % -2.31% -2.10% 0.11% 6.61% 5.00% -4.19% -
  Horiz. % 102.69% 105.12% 107.37% 107.25% 100.60% 95.81% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 5,117 8,316 - 2,064 6,192 - -
  QoQ % 0.00% -38.47% 0.00% 0.00% -66.67% 0.00% -
  Horiz. % 0.00% 82.65% 134.31% 0.00% 33.33% 100.00% -
Div Payout % - % 291.43 % 112.34 % - % 21.47 % 3,347.03 % - % -
  QoQ % 0.00% 159.42% 0.00% 0.00% -99.36% 0.00% -
  Horiz. % 0.00% 8.71% 3.36% 0.00% 0.64% 100.00% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 176,979 181,159 185,043 184,834 173,375 165,120 172,343 1.79%
  QoQ % -2.31% -2.10% 0.11% 6.61% 5.00% -4.19% -
  Horiz. % 102.69% 105.12% 107.37% 107.25% 100.60% 95.81% 100.00%
NOSH 102,300 102,350 103,957 103,259 103,200 103,200 103,200 -0.58%
  QoQ % -0.05% -1.55% 0.68% 0.06% 0.00% 0.00% -
  Horiz. % 99.13% 99.18% 100.73% 100.06% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -12.83 % 4.64 % 13.55 % 17.79 % 17.24 % 0.62 % 2.97 % -
  QoQ % -376.51% -65.76% -23.83% 3.19% 2,680.65% -79.12% -
  Horiz. % -431.99% 156.23% 456.23% 598.99% 580.47% 20.88% 100.00%
ROE -2.07 % 0.97 % 4.00 % 6.07 % 5.55 % 0.11 % 1.06 % -
  QoQ % -313.40% -75.75% -34.10% 9.37% 4,945.45% -89.62% -
  Horiz. % -195.28% 91.51% 377.36% 572.64% 523.58% 10.38% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 27.96 36.99 52.56 61.06 54.02 29.05 59.72 -39.79%
  QoQ % -24.41% -29.62% -13.92% 13.03% 85.96% -51.36% -
  Horiz. % 46.82% 61.94% 88.01% 102.24% 90.46% 48.64% 100.00%
EPS -3.59 1.72 7.12 10.86 9.32 0.18 1.78 -
  QoQ % -308.72% -75.84% -34.44% 16.52% 5,077.78% -89.89% -
  Horiz. % -201.69% 96.63% 400.00% 610.11% 523.60% 10.11% 100.00%
DPS 0.00 5.00 8.00 0.00 2.00 6.00 0.00 -
  QoQ % 0.00% -37.50% 0.00% 0.00% -66.67% 0.00% -
  Horiz. % 0.00% 83.33% 133.33% 0.00% 33.33% 100.00% -
NAPS 1.7300 1.7700 1.7800 1.7900 1.6800 1.6000 1.6700 2.39%
  QoQ % -2.26% -0.56% -0.56% 6.55% 5.00% -4.19% -
  Horiz. % 103.59% 105.99% 106.59% 107.19% 100.60% 95.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 106,884
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 26.76 35.42 51.12 58.99 52.16 28.05 57.66 -40.14%
  QoQ % -24.45% -30.71% -13.34% 13.09% 85.95% -51.35% -
  Horiz. % 46.41% 61.43% 88.66% 102.31% 90.46% 48.65% 100.00%
EPS -3.43 1.64 6.93 10.49 8.99 0.17 1.71 -
  QoQ % -309.15% -76.33% -33.94% 16.69% 5,188.23% -90.06% -
  Horiz. % -200.58% 95.91% 405.26% 613.45% 525.73% 9.94% 100.00%
DPS 0.00 4.79 7.78 0.00 1.93 5.79 0.00 -
  QoQ % 0.00% -38.43% 0.00% 0.00% -66.67% 0.00% -
  Horiz. % 0.00% 82.73% 134.37% 0.00% 33.33% 100.00% -
NAPS 1.6558 1.6949 1.7313 1.7293 1.6221 1.5449 1.6124 1.79%
  QoQ % -2.31% -2.10% 0.12% 6.61% 5.00% -4.19% -
  Horiz. % 102.69% 105.12% 107.37% 107.25% 100.60% 95.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.3600 1.6000 1.5100 1.3900 1.1500 1.1100 1.2500 -
P/RPS 4.86 4.33 2.87 2.28 2.13 3.82 2.09 75.79%
  QoQ % 12.24% 50.87% 25.88% 7.04% -44.24% 82.78% -
  Horiz. % 232.54% 207.18% 137.32% 109.09% 101.91% 182.78% 100.00%
P/EPS -37.92 93.26 21.20 12.80 12.34 619.20 70.41 -
  QoQ % -140.66% 339.91% 65.63% 3.73% -98.01% 779.42% -
  Horiz. % -53.86% 132.45% 30.11% 18.18% 17.53% 879.42% 100.00%
EY -2.64 1.07 4.72 7.81 8.10 0.16 1.42 -
  QoQ % -346.73% -77.33% -39.56% -3.58% 4,962.50% -88.73% -
  Horiz. % -185.92% 75.35% 332.39% 550.00% 570.42% 11.27% 100.00%
DY 0.00 3.13 5.30 0.00 1.74 5.41 0.00 -
  QoQ % 0.00% -40.94% 0.00% 0.00% -67.84% 0.00% -
  Horiz. % 0.00% 57.86% 97.97% 0.00% 32.16% 100.00% -
P/NAPS 0.79 0.90 0.85 0.78 0.68 0.69 0.75 3.53%
  QoQ % -12.22% 5.88% 8.97% 14.71% -1.45% -8.00% -
  Horiz. % 105.33% 120.00% 113.33% 104.00% 90.67% 92.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 20/08/19 27/05/19 26/02/19 29/11/18 20/08/18 21/05/18 06/02/18 -
Price 1.1900 1.5100 1.7100 1.6000 1.4000 1.0800 1.2100 -
P/RPS 4.26 4.08 3.25 2.62 2.59 3.72 2.03 64.13%
  QoQ % 4.41% 25.54% 24.05% 1.16% -30.38% 83.25% -
  Horiz. % 209.85% 200.99% 160.10% 129.06% 127.59% 183.25% 100.00%
P/EPS -33.18 88.01 24.01 14.73 15.03 602.46 68.16 -
  QoQ % -137.70% 266.56% 63.00% -2.00% -97.51% 783.89% -
  Horiz. % -48.68% 129.12% 35.23% 21.61% 22.05% 883.89% 100.00%
EY -3.01 1.14 4.16 6.79 6.65 0.17 1.47 -
  QoQ % -364.04% -72.60% -38.73% 2.11% 3,811.76% -88.44% -
  Horiz. % -204.76% 77.55% 282.99% 461.90% 452.38% 11.56% 100.00%
DY 0.00 3.31 4.68 0.00 1.43 5.56 0.00 -
  QoQ % 0.00% -29.27% 0.00% 0.00% -74.28% 0.00% -
  Horiz. % 0.00% 59.53% 84.17% 0.00% 25.72% 100.00% -
P/NAPS 0.69 0.85 0.96 0.89 0.83 0.68 0.72 -2.81%
  QoQ % -18.82% -11.46% 7.87% 7.23% 22.06% -5.56% -
  Horiz. % 95.83% 118.06% 133.33% 123.61% 115.28% 94.44% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
6. OFI 决战股海
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers