[FLBHD] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 242.1%
YoY- 48.74%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 53,286 180,733 122,966 80,164 30,032 150,419 109,021 -37.92%
PBT 4,358 36,317 24,148 12,717 3,839 17,295 11,681 -48.14%
Tax -1,046 -4,595 -3,408 -1,349 -516 -1,263 -722 28.00%
NP 3,312 31,722 20,740 11,368 3,323 16,032 10,959 -54.93%
-
NP to SH 3,312 31,722 20,740 11,368 3,323 16,032 10,959 -54.93%
-
Tax Rate 24.00% 12.65% 14.11% 10.61% 13.44% 7.30% 6.18% -
Total Cost 49,974 149,011 102,226 68,796 26,709 134,387 98,062 -36.17%
-
Net Worth 149,640 146,543 146,543 142,415 134,159 130,031 141,384 3.85%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 15,480 5,160 - - 8,256 - -
Div Payout % - 48.80% 24.88% - - 51.50% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 149,640 146,543 146,543 142,415 134,159 130,031 141,384 3.85%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 103,200 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.22% 17.55% 16.87% 14.18% 11.06% 10.66% 10.05% -
ROE 2.21% 21.65% 14.15% 7.98% 2.48% 12.33% 7.75% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 51.63 175.13 119.15 77.68 29.10 145.75 105.64 -37.92%
EPS 3.21 30.74 20.10 11.02 3.22 15.53 10.62 -54.92%
DPS 0.00 15.00 5.00 0.00 0.00 8.00 0.00 -
NAPS 1.45 1.42 1.42 1.38 1.30 1.26 1.37 3.85%
Adjusted Per Share Value based on latest NOSH - 103,200
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 23.13 78.44 53.37 34.79 13.03 65.28 47.31 -37.91%
EPS 1.44 13.77 9.00 4.93 1.44 6.96 4.76 -54.90%
DPS 0.00 6.72 2.24 0.00 0.00 3.58 0.00 -
NAPS 0.6494 0.636 0.636 0.6181 0.5822 0.5643 0.6136 3.84%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.06 2.88 1.92 1.33 1.56 1.03 1.30 -
P/RPS 3.99 1.64 1.61 1.71 5.36 0.71 1.23 118.97%
P/EPS 64.19 9.37 9.55 12.07 48.45 6.63 12.24 201.54%
EY 1.56 10.67 10.47 8.28 2.06 15.08 8.17 -66.80%
DY 0.00 5.21 2.60 0.00 0.00 7.77 0.00 -
P/NAPS 1.42 2.03 1.35 0.96 1.20 0.82 0.95 30.69%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 20/05/16 22/02/16 17/11/15 21/08/15 21/05/15 09/02/15 27/11/14 -
Price 2.34 2.55 2.45 1.51 1.41 1.11 1.15 -
P/RPS 4.53 1.46 2.06 1.94 4.85 0.76 1.09 158.26%
P/EPS 72.91 8.30 12.19 13.71 43.79 7.15 10.83 256.12%
EY 1.37 12.05 8.20 7.30 2.28 14.00 9.23 -71.93%
DY 0.00 5.88 2.04 0.00 0.00 7.21 0.00 -
P/NAPS 1.61 1.80 1.73 1.09 1.08 0.88 0.84 54.23%

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