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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 54,643 63,053 55,752 29,979 61,630 25,614 40,925 21.19%
  QoQ % -13.34% 13.10% 85.97% -51.36% 140.61% -37.41% -
  Horiz. % 133.52% 154.07% 136.23% 73.25% 150.59% 62.59% 100.00%
PBT 10,227 15,021 12,156 346 2,462 1,059 3,832 92.06%
  QoQ % -31.92% 23.57% 3,413.29% -85.95% 132.48% -72.36% -
  Horiz. % 266.88% 391.99% 317.22% 9.03% 64.25% 27.64% 100.00%
Tax -2,824 -3,807 -2,542 -161 -630 251 -829 125.89%
  QoQ % 25.82% -49.76% -1,478.88% 74.44% -351.00% 130.28% -
  Horiz. % 340.65% 459.23% 306.63% 19.42% 76.00% -30.28% 100.00%
NP 7,403 11,214 9,614 185 1,832 1,310 3,003 82.19%
  QoQ % -33.98% 16.64% 5,096.76% -89.90% 39.85% -56.38% -
  Horiz. % 246.52% 373.43% 320.15% 6.16% 61.01% 43.62% 100.00%
NP to SH 7,403 11,214 9,614 185 1,832 1,310 3,003 82.19%
  QoQ % -33.98% 16.64% 5,096.76% -89.90% 39.85% -56.38% -
  Horiz. % 246.52% 373.43% 320.15% 6.16% 61.01% 43.62% 100.00%
Tax Rate 27.61 % 25.34 % 20.91 % 46.53 % 25.59 % -23.70 % 21.63 % 17.62%
  QoQ % 8.96% 21.19% -55.06% 81.83% 207.97% -209.57% -
  Horiz. % 127.65% 117.15% 96.67% 215.12% 118.31% -109.57% 100.00%
Total Cost 47,240 51,839 46,138 29,794 59,798 24,304 37,922 15.73%
  QoQ % -8.87% 12.36% 54.86% -50.18% 146.04% -35.91% -
  Horiz. % 124.57% 136.70% 121.67% 78.57% 157.69% 64.09% 100.00%
Net Worth 185,043 184,834 173,375 165,120 172,343 170,279 169,247 6.11%
  QoQ % 0.11% 6.61% 5.00% -4.19% 1.21% 0.61% -
  Horiz. % 109.33% 109.21% 102.44% 97.56% 101.83% 100.61% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 8,316 - 2,064 6,192 - - - -
  QoQ % 0.00% 0.00% -66.67% 0.00% 0.00% 0.00% -
  Horiz. % 134.31% 0.00% 33.33% 100.00% - - -
Div Payout % 112.34 % - % 21.47 % 3,347.03 % - % - % - % -
  QoQ % 0.00% 0.00% -99.36% 0.00% 0.00% 0.00% -
  Horiz. % 3.36% 0.00% 0.64% 100.00% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 185,043 184,834 173,375 165,120 172,343 170,279 169,247 6.11%
  QoQ % 0.11% 6.61% 5.00% -4.19% 1.21% 0.61% -
  Horiz. % 109.33% 109.21% 102.44% 97.56% 101.83% 100.61% 100.00%
NOSH 103,957 103,259 103,200 103,200 103,200 103,200 103,200 0.49%
  QoQ % 0.68% 0.06% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.73% 100.06% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.55 % 17.79 % 17.24 % 0.62 % 2.97 % 5.11 % 7.34 % 50.32%
  QoQ % -23.83% 3.19% 2,680.65% -79.12% -41.88% -30.38% -
  Horiz. % 184.60% 242.37% 234.88% 8.45% 40.46% 69.62% 100.00%
ROE 4.00 % 6.07 % 5.55 % 0.11 % 1.06 % 0.77 % 1.77 % 71.95%
  QoQ % -34.10% 9.37% 4,945.45% -89.62% 37.66% -56.50% -
  Horiz. % 225.99% 342.94% 313.56% 6.21% 59.89% 43.50% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 52.56 61.06 54.02 29.05 59.72 24.82 39.66 20.59%
  QoQ % -13.92% 13.03% 85.96% -51.36% 140.61% -37.42% -
  Horiz. % 132.53% 153.96% 136.21% 73.25% 150.58% 62.58% 100.00%
EPS 7.12 10.86 9.32 0.18 1.78 1.27 2.91 81.28%
  QoQ % -34.44% 16.52% 5,077.78% -89.89% 40.16% -56.36% -
  Horiz. % 244.67% 373.20% 320.27% 6.19% 61.17% 43.64% 100.00%
DPS 8.00 0.00 2.00 6.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -66.67% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 0.00% 33.33% 100.00% - - -
NAPS 1.7800 1.7900 1.6800 1.6000 1.6700 1.6500 1.6400 5.60%
  QoQ % -0.56% 6.55% 5.00% -4.19% 1.21% 0.61% -
  Horiz. % 108.54% 109.15% 102.44% 97.56% 101.83% 100.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 105,568
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 51.76 59.73 52.81 28.40 58.38 24.26 38.77 21.18%
  QoQ % -13.34% 13.10% 85.95% -51.35% 140.64% -37.43% -
  Horiz. % 133.51% 154.06% 136.21% 73.25% 150.58% 62.57% 100.00%
EPS 7.01 10.62 9.11 0.18 1.74 1.24 2.84 82.34%
  QoQ % -33.99% 16.58% 4,961.11% -89.66% 40.32% -56.34% -
  Horiz. % 246.83% 373.94% 320.77% 6.34% 61.27% 43.66% 100.00%
DPS 7.88 0.00 1.96 5.87 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -66.61% 0.00% 0.00% 0.00% -
  Horiz. % 134.24% 0.00% 33.39% 100.00% - - -
NAPS 1.7528 1.7509 1.6423 1.5641 1.6325 1.6130 1.6032 6.11%
  QoQ % 0.11% 6.61% 5.00% -4.19% 1.21% 0.61% -
  Horiz. % 109.33% 109.21% 102.44% 97.56% 101.83% 100.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.5100 1.3900 1.1500 1.1100 1.2500 1.5000 1.7400 -
P/RPS 2.87 2.28 2.13 3.82 2.09 6.04 4.39 -24.62%
  QoQ % 25.88% 7.04% -44.24% 82.78% -65.40% 37.59% -
  Horiz. % 65.38% 51.94% 48.52% 87.02% 47.61% 137.59% 100.00%
P/EPS 21.20 12.80 12.34 619.20 70.41 118.17 59.80 -49.81%
  QoQ % 65.63% 3.73% -98.01% 779.42% -40.42% 97.61% -
  Horiz. % 35.45% 21.40% 20.64% 1,035.45% 117.74% 197.61% 100.00%
EY 4.72 7.81 8.10 0.16 1.42 0.85 1.67 99.52%
  QoQ % -39.56% -3.58% 4,962.50% -88.73% 67.06% -49.10% -
  Horiz. % 282.63% 467.66% 485.03% 9.58% 85.03% 50.90% 100.00%
DY 5.30 0.00 1.74 5.41 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -67.84% 0.00% 0.00% 0.00% -
  Horiz. % 97.97% 0.00% 32.16% 100.00% - - -
P/NAPS 0.85 0.78 0.68 0.69 0.75 0.91 1.06 -13.65%
  QoQ % 8.97% 14.71% -1.45% -8.00% -17.58% -14.15% -
  Horiz. % 80.19% 73.58% 64.15% 65.09% 70.75% 85.85% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 20/08/18 21/05/18 06/02/18 21/11/17 22/08/17 -
Price 1.7100 1.6000 1.4000 1.0800 1.2100 1.4600 1.7200 -
P/RPS 3.25 2.62 2.59 3.72 2.03 5.88 4.34 -17.49%
  QoQ % 24.05% 1.16% -30.38% 83.25% -65.48% 35.48% -
  Horiz. % 74.88% 60.37% 59.68% 85.71% 46.77% 135.48% 100.00%
P/EPS 24.01 14.73 15.03 602.46 68.16 115.02 59.11 -45.06%
  QoQ % 63.00% -2.00% -97.51% 783.89% -40.74% 94.59% -
  Horiz. % 40.62% 24.92% 25.43% 1,019.22% 115.31% 194.59% 100.00%
EY 4.16 6.79 6.65 0.17 1.47 0.87 1.69 82.01%
  QoQ % -38.73% 2.11% 3,811.76% -88.44% 68.97% -48.52% -
  Horiz. % 246.15% 401.78% 393.49% 10.06% 86.98% 51.48% 100.00%
DY 4.68 0.00 1.43 5.56 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -74.28% 0.00% 0.00% 0.00% -
  Horiz. % 84.17% 0.00% 25.72% 100.00% - - -
P/NAPS 0.96 0.89 0.83 0.68 0.72 0.88 1.05 -5.78%
  QoQ % 7.87% 7.23% 22.06% -5.56% -18.18% -16.19% -
  Horiz. % 91.43% 84.76% 79.05% 64.76% 68.57% 83.81% 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.
 


 

375  307  524  681 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.04 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers