[FLBHD] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 81.86%
YoY- -16.7%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 67,021 35,599 122,150 86,838 52,930 22,455 120,378 -32.34%
PBT 3,807 939 15,329 10,613 4,842 1,198 10,793 -50.10%
Tax 2,618 0 -1,609 -529 703 0 -576 -
NP 6,425 939 13,720 10,084 5,545 1,198 10,217 -26.62%
-
NP to SH 6,425 939 13,720 10,084 5,545 1,198 10,217 -26.62%
-
Tax Rate -68.77% 0.00% 10.50% 4.98% -14.52% 0.00% 5.34% -
Total Cost 60,596 34,660 108,430 76,754 47,385 21,257 110,161 -32.89%
-
Net Worth 126,936 111,456 106,225 112,588 103,849 97,110 101,897 15.79%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 12,717 - - - - -
Div Payout % - - 92.69% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 126,936 111,456 106,225 112,588 103,849 97,110 101,897 15.79%
NOSH 103,200 103,200 99,275 97,902 95,274 90,757 90,979 8.77%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.59% 2.64% 11.23% 11.61% 10.48% 5.34% 8.49% -
ROE 5.06% 0.84% 12.92% 8.96% 5.34% 1.23% 10.03% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 64.94 34.50 123.04 88.70 55.56 24.74 132.31 -37.80%
EPS 6.23 0.91 13.81 10.30 5.82 1.32 11.23 -32.50%
DPS 0.00 0.00 12.81 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.08 1.07 1.15 1.09 1.07 1.12 6.45%
Adjusted Per Share Value based on latest NOSH - 103,159
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.09 15.45 53.01 37.69 22.97 9.75 52.24 -32.33%
EPS 2.79 0.41 5.95 4.38 2.41 0.52 4.43 -26.54%
DPS 0.00 0.00 5.52 0.00 0.00 0.00 0.00 -
NAPS 0.5509 0.4837 0.461 0.4886 0.4507 0.4215 0.4422 15.79%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 - - -
Price 0.59 0.615 0.69 0.52 0.79 0.00 0.00 -
P/RPS 0.91 1.78 0.56 0.59 1.42 0.00 0.00 -
P/EPS 9.48 67.59 4.99 5.05 13.57 0.00 0.00 -
EY 10.55 1.48 20.03 19.81 7.37 0.00 0.00 -
DY 0.00 0.00 18.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.64 0.45 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 21/05/12 21/02/12 29/11/11 23/08/11 27/05/11 - -
Price 0.57 0.615 0.615 0.60 0.67 0.83 0.00 -
P/RPS 0.88 1.78 0.50 0.68 1.21 3.35 0.00 -
P/EPS 9.16 67.59 4.45 5.83 11.51 62.88 0.00 -
EY 10.92 1.48 22.47 17.17 8.69 1.59 0.00 -
DY 0.00 0.00 20.83 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.57 0.52 0.61 0.78 0.00 -

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