[FLBHD] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 26.71%
YoY- 23.4%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 150,184 151,264 147,208 143,894 141,100 125,260 132,803 8.56%
PBT 16,838 18,564 15,349 14,164 9,892 9,248 8,384 59.38%
Tax -1,552 -2,200 -213 164 1,416 -400 3,216 -
NP 15,286 16,364 15,136 14,328 11,308 8,848 11,600 20.25%
-
NP to SH 15,286 16,364 15,136 14,328 11,308 8,848 11,600 20.25%
-
Tax Rate 9.22% 11.85% 1.39% -1.16% -14.31% 4.33% -38.36% -
Total Cost 134,898 134,900 132,072 129,566 129,792 116,412 121,203 7.41%
-
Net Worth 130,031 126,936 122,808 126,936 121,775 117,647 115,584 8.19%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 8,256 - - - - -
Div Payout % - - 54.55% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 130,031 126,936 122,808 126,936 121,775 117,647 115,584 8.19%
NOSH 105,568 103,200 103,200 103,200 103,200 103,200 103,200 1.52%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.18% 10.82% 10.28% 9.96% 8.01% 7.06% 8.73% -
ROE 11.76% 12.89% 12.32% 11.29% 9.29% 7.52% 10.04% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 145.53 146.57 142.64 139.43 136.72 121.38 128.69 8.56%
EPS 14.82 15.84 14.67 13.88 10.96 8.56 11.24 20.30%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.23 1.19 1.23 1.18 1.14 1.12 8.19%
Adjusted Per Share Value based on latest NOSH - 103,200
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 65.18 65.65 63.89 62.45 61.24 54.36 57.64 8.56%
EPS 6.63 7.10 6.57 6.22 4.91 3.84 5.03 20.27%
DPS 0.00 0.00 3.58 0.00 0.00 0.00 0.00 -
NAPS 0.5643 0.5509 0.533 0.5509 0.5285 0.5106 0.5016 8.19%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.46 1.10 1.19 0.735 0.65 0.63 0.72 -
P/RPS 1.00 0.75 0.83 0.53 0.48 0.52 0.56 47.34%
P/EPS 9.86 6.94 8.11 5.29 5.93 7.35 6.41 33.35%
EY 10.15 14.42 12.32 18.89 16.86 13.61 15.61 -25.00%
DY 0.00 0.00 6.72 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.89 1.00 0.60 0.55 0.55 0.64 48.81%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 26/05/14 25/02/14 25/11/13 22/08/13 23/05/13 25/02/13 -
Price 1.42 1.16 1.12 1.04 0.72 0.71 0.64 -
P/RPS 0.98 0.79 0.79 0.75 0.53 0.58 0.50 56.80%
P/EPS 9.59 7.32 7.64 7.49 6.57 8.28 5.69 41.75%
EY 10.43 13.67 13.10 13.35 15.22 12.08 17.56 -29.40%
DY 0.00 0.00 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.94 0.94 0.85 0.61 0.62 0.57 58.00%

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