[FLBHD] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 86.48%
YoY- 355.58%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 134,820 168,629 147,466 131,692 133,975 105,001 113,506 12.12%
PBT 36,159 51,194 47,334 38,624 18,968 2,697 2,320 520.84%
Tax -8,595 -12,153 -11,326 -9,028 -3,097 1,217 152 -
NP 27,564 39,041 36,008 29,596 15,871 3,914 2,472 396.92%
-
NP to SH 27,564 39,041 36,008 29,596 15,871 3,914 2,472 396.92%
-
Tax Rate 23.77% 23.74% 23.93% 23.37% 16.33% -45.12% -6.55% -
Total Cost 107,256 129,588 111,458 102,096 118,104 101,086 111,034 -2.27%
-
Net Worth 185,269 191,075 182,525 173,342 170,054 161,156 160,167 10.16%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 18,190 18,387 16,995 11,954 7,909 6,591 - -
Div Payout % 65.99% 47.10% 47.20% 40.39% 49.84% 168.37% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 185,269 191,075 182,525 173,342 170,054 161,156 160,167 10.16%
NOSH 229,136 113,518 111,736 108,304 106,884 106,884 106,884 66.02%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 20.45% 23.15% 24.42% 22.47% 11.85% 3.73% 2.18% -
ROE 14.88% 20.43% 19.73% 17.07% 9.33% 2.43% 1.54% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 64.04 81.19 145.43 132.19 135.51 106.20 114.80 -32.16%
EPS 13.47 18.93 35.82 29.72 16.05 3.96 2.50 206.39%
DPS 8.64 8.85 16.76 12.00 8.00 6.67 0.00 -
NAPS 0.88 0.92 1.80 1.74 1.72 1.63 1.62 -33.35%
Adjusted Per Share Value based on latest NOSH - 108,304
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 58.51 73.18 64.00 57.15 58.14 45.57 49.26 12.12%
EPS 11.96 16.94 15.63 12.84 6.89 1.70 1.07 397.72%
DPS 7.89 7.98 7.38 5.19 3.43 2.86 0.00 -
NAPS 0.8041 0.8292 0.7921 0.7523 0.738 0.6994 0.6951 10.16%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.63 1.29 1.28 1.47 1.24 0.90 0.855 -
P/RPS 0.98 1.59 0.88 1.11 0.92 0.85 0.74 20.53%
P/EPS 4.81 6.86 3.60 4.95 7.72 22.73 34.20 -72.85%
EY 20.78 14.57 27.74 20.21 12.95 4.40 2.92 268.65%
DY 13.71 6.86 13.09 8.16 6.45 7.41 0.00 -
P/NAPS 0.72 1.40 0.71 0.84 0.72 0.55 0.53 22.59%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 20/02/23 29/11/22 22/08/22 20/05/22 21/02/22 19/11/21 27/08/21 -
Price 0.61 0.685 1.41 1.52 1.60 1.11 0.86 -
P/RPS 0.95 0.84 0.97 1.15 1.18 1.05 0.75 17.01%
P/EPS 4.66 3.64 3.97 5.12 9.97 28.03 34.40 -73.52%
EY 21.46 27.44 25.18 19.54 10.03 3.57 2.91 277.49%
DY 14.16 12.92 11.89 7.89 5.00 6.01 0.00 -
P/NAPS 0.69 0.74 0.78 0.87 0.93 0.68 0.53 19.17%

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