[FLBHD] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
17-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 30.92%
YoY- 89.55%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 176,000 152,493 177,512 198,476 201,476 182,594 212,046 -11.65%
PBT 15,493 17,374 23,944 32,672 25,257 19,386 20,866 -17.95%
Tax -3,091 -3,281 -5,424 -7,560 -6,076 -4,945 -4,960 -26.97%
NP 12,402 14,093 18,520 25,112 19,181 14,441 15,906 -15.24%
-
NP to SH 12,402 14,093 18,520 25,112 19,181 14,441 15,906 -15.24%
-
Tax Rate 19.95% 18.88% 22.65% 23.14% 24.06% 25.51% 23.77% -
Total Cost 163,598 138,400 158,992 173,364 182,295 168,153 196,140 -11.36%
-
Net Worth 172,343 170,279 169,247 166,152 159,959 157,895 154,800 7.39%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - 6,192 - - -
Div Payout % - - - - 32.28% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 172,343 170,279 169,247 166,152 159,959 157,895 154,800 7.39%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 103,200 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 7.05% 9.24% 10.43% 12.65% 9.52% 7.91% 7.50% -
ROE 7.20% 8.28% 10.94% 15.11% 11.99% 9.15% 10.28% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 170.54 147.76 172.01 192.32 195.23 176.93 205.47 -11.65%
EPS 12.02 13.65 17.94 24.32 18.59 14.00 15.42 -15.26%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.67 1.65 1.64 1.61 1.55 1.53 1.50 7.39%
Adjusted Per Share Value based on latest NOSH - 103,200
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 76.38 66.18 77.04 86.14 87.44 79.24 92.03 -11.65%
EPS 5.38 6.12 8.04 10.90 8.32 6.27 6.90 -15.24%
DPS 0.00 0.00 0.00 0.00 2.69 0.00 0.00 -
NAPS 0.748 0.739 0.7345 0.7211 0.6942 0.6853 0.6718 7.40%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.25 1.50 1.74 1.61 1.60 1.53 1.86 -
P/RPS 0.73 1.02 1.01 0.84 0.82 0.86 0.91 -13.63%
P/EPS 10.40 10.98 9.70 6.62 8.61 10.93 12.07 -9.42%
EY 9.61 9.10 10.31 15.11 11.62 9.15 8.29 10.32%
DY 0.00 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.75 0.91 1.06 1.00 1.03 1.00 1.24 -28.41%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 06/02/18 21/11/17 22/08/17 17/05/17 21/02/17 21/11/16 23/08/16 -
Price 1.21 1.46 1.72 1.71 1.68 1.69 1.56 -
P/RPS 0.71 0.99 1.00 0.89 0.86 0.96 0.76 -4.42%
P/EPS 10.07 10.69 9.58 7.03 9.04 12.08 10.12 -0.32%
EY 9.93 9.35 10.43 14.23 11.06 8.28 9.88 0.33%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.72 0.88 1.05 1.06 1.08 1.10 1.04 -21.68%

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