[FLBHD] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
19-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -117.68%
YoY- -116.46%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 60,187 52,916 44,234 33,676 134,820 168,629 147,466 -44.88%
PBT -10,501 -8,561 -5,366 -8,216 36,159 51,194 47,334 -
Tax 2,612 3,069 2,542 3,344 -8,595 -12,153 -11,326 -
NP -7,889 -5,492 -2,824 -4,872 27,564 39,041 36,008 -
-
NP to SH -7,889 -5,492 -2,824 -4,872 27,564 39,041 36,008 -
-
Tax Rate - - - - 23.77% 23.74% 23.93% -
Total Cost 68,076 58,408 47,058 38,548 107,256 129,588 111,458 -27.94%
-
Net Worth 172,561 181,298 183,482 185,286 185,269 191,075 182,525 -3.66%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 4,368 5,824 - - 18,190 18,387 16,995 -59.47%
Div Payout % 0.00% 0.00% - - 65.99% 47.10% 47.20% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 172,561 181,298 183,482 185,286 185,269 191,075 182,525 -3.66%
NOSH 230,420 230,420 230,420 230,420 229,136 113,518 111,736 61.80%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -13.11% -10.38% -6.38% -14.47% 20.45% 23.15% 24.42% -
ROE -4.57% -3.03% -1.54% -2.63% 14.88% 20.43% 19.73% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 27.55 24.23 20.25 15.45 64.04 81.19 145.43 -66.91%
EPS -3.61 -2.52 -1.30 -2.24 13.47 18.93 35.82 -
DPS 2.00 2.67 0.00 0.00 8.64 8.85 16.76 -75.66%
NAPS 0.79 0.83 0.84 0.85 0.88 0.92 1.80 -42.16%
Adjusted Per Share Value based on latest NOSH - 230,420
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 26.12 22.97 19.20 14.62 58.51 73.18 64.00 -44.88%
EPS -3.42 -2.38 -1.23 -2.11 11.96 16.94 15.63 -
DPS 1.90 2.53 0.00 0.00 7.89 7.98 7.38 -59.43%
NAPS 0.7489 0.7868 0.7963 0.8041 0.8041 0.8292 0.7921 -3.65%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.515 0.50 0.51 0.52 0.63 1.29 1.28 -
P/RPS 1.87 2.06 2.52 3.37 0.98 1.59 0.88 65.06%
P/EPS -14.26 -19.89 -39.45 -23.27 4.81 6.86 3.60 -
EY -7.01 -5.03 -2.54 -4.30 20.78 14.57 27.74 -
DY 3.88 5.33 0.00 0.00 13.71 6.86 13.09 -55.44%
P/NAPS 0.65 0.60 0.61 0.61 0.72 1.40 0.71 -5.70%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 24/11/23 21/08/23 19/05/23 20/02/23 29/11/22 22/08/22 -
Price 0.495 0.51 0.49 0.52 0.61 0.685 1.41 -
P/RPS 1.80 2.11 2.42 3.37 0.95 0.84 0.97 50.83%
P/EPS -13.71 -20.28 -37.90 -23.27 4.66 3.64 3.97 -
EY -7.30 -4.93 -2.64 -4.30 21.46 27.44 25.18 -
DY 4.04 5.23 0.00 0.00 14.16 12.92 11.89 -51.21%
P/NAPS 0.63 0.61 0.58 0.61 0.69 0.74 0.78 -13.23%

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