[FLBHD] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -75.28%
YoY- 849.19%
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 142,381 139,068 132,912 151,420 203,427 198,378 171,462 -11.62%
PBT -10,049 -8,082 -4,184 10,080 37,750 36,697 25,004 -
Tax 3,066 2,825 358 -3,056 -9,334 -8,680 -5,406 -
NP -6,983 -5,257 -3,826 7,024 28,416 28,017 19,598 -
-
NP to SH -6,983 -5,257 -3,826 7,024 28,416 28,017 19,598 -
-
Tax Rate - - - 30.32% 24.73% 23.65% 21.62% -
Total Cost 149,364 144,325 136,738 144,396 175,011 170,361 151,864 -1.09%
-
Net Worth 164,760 174,514 176,979 181,159 185,043 184,740 173,375 -3.33%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,116 6,803 10,230 20,470 16,633 11,008 16,512 -54.11%
Div Payout % 0.00% 0.00% 0.00% 291.43% 58.53% 39.29% 84.25% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 164,760 174,514 176,979 181,159 185,043 184,740 173,375 -3.33%
NOSH 106,884 106,744 106,076 105,996 105,568 103,207 103,200 2.35%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -4.90% -3.78% -2.88% 4.64% 13.97% 14.12% 11.43% -
ROE -4.24% -3.01% -2.16% 3.88% 15.36% 15.17% 11.30% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 139.13 136.27 129.92 147.94 195.68 192.21 166.15 -11.13%
EPS -6.83 -5.15 -3.74 6.88 27.48 27.15 19.00 -
DPS 5.00 6.67 10.00 20.00 16.00 10.67 16.00 -53.85%
NAPS 1.61 1.71 1.73 1.77 1.78 1.79 1.68 -2.78%
Adjusted Per Share Value based on latest NOSH - 105,996
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 61.79 60.35 57.68 65.71 88.29 86.09 74.41 -11.62%
EPS -3.03 -2.28 -1.66 3.05 12.33 12.16 8.51 -
DPS 2.22 2.95 4.44 8.88 7.22 4.78 7.17 -54.13%
NAPS 0.715 0.7574 0.7681 0.7862 0.8031 0.8018 0.7524 -3.33%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.06 1.08 1.36 1.60 1.51 1.39 1.15 -
P/RPS 0.76 0.79 1.05 1.08 0.77 0.72 0.69 6.63%
P/EPS -15.53 -20.96 -36.36 23.31 5.52 5.12 6.06 -
EY -6.44 -4.77 -2.75 4.29 18.10 19.53 16.51 -
DY 4.72 6.17 7.35 12.50 10.60 7.67 13.91 -51.25%
P/NAPS 0.66 0.63 0.79 0.90 0.85 0.78 0.68 -1.96%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 17/02/20 19/11/19 20/08/19 27/05/19 26/02/19 29/11/18 20/08/18 -
Price 1.03 1.06 1.19 1.51 1.71 1.60 1.40 -
P/RPS 0.74 0.78 0.92 1.02 0.87 0.83 0.84 -8.08%
P/EPS -15.09 -20.58 -31.82 22.00 6.26 5.89 7.37 -
EY -6.62 -4.86 -3.14 4.54 15.99 16.97 13.56 -
DY 4.85 6.29 8.40 13.25 9.36 6.67 11.43 -43.44%
P/NAPS 0.64 0.62 0.69 0.85 0.96 0.89 0.83 -15.87%

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