[FLBHD] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 35.53%
YoY- -13.65%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 70,550 31,315 132,803 98,349 67,021 35,599 122,150 -30.66%
PBT 4,946 2,312 8,384 5,878 3,807 939 15,329 -52.98%
Tax 708 -100 3,216 2,830 2,618 0 -1,609 -
NP 5,654 2,212 11,600 8,708 6,425 939 13,720 -44.65%
-
NP to SH 5,654 2,212 11,600 8,708 6,425 939 13,720 -44.65%
-
Tax Rate -14.31% 4.33% -38.36% -48.15% -68.77% 0.00% 10.50% -
Total Cost 64,896 29,103 121,203 89,641 60,596 34,660 108,430 -29.00%
-
Net Worth 121,775 117,647 115,584 119,711 126,936 111,456 106,225 9.54%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 6,192 - - 12,717 -
Div Payout % - - - 71.11% - - 92.69% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 121,775 117,647 115,584 119,711 126,936 111,456 106,225 9.54%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 99,275 2.62%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.01% 7.06% 8.73% 8.85% 9.59% 2.64% 11.23% -
ROE 4.64% 1.88% 10.04% 7.27% 5.06% 0.84% 12.92% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 68.36 30.34 128.69 95.30 64.94 34.50 123.04 -32.44%
EPS 5.48 2.14 11.24 8.44 6.23 0.91 13.81 -46.03%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 12.81 -
NAPS 1.18 1.14 1.12 1.16 1.23 1.08 1.07 6.74%
Adjusted Per Share Value based on latest NOSH - 103,200
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.62 13.59 57.64 42.68 29.09 15.45 53.01 -30.66%
EPS 2.45 0.96 5.03 3.78 2.79 0.41 5.95 -44.68%
DPS 0.00 0.00 0.00 2.69 0.00 0.00 5.52 -
NAPS 0.5285 0.5106 0.5016 0.5195 0.5509 0.4837 0.461 9.54%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.65 0.63 0.72 0.65 0.59 0.615 0.69 -
P/RPS 0.95 2.08 0.56 0.68 0.91 1.78 0.56 42.28%
P/EPS 11.86 29.39 6.41 7.70 9.48 67.59 4.99 78.19%
EY 8.43 3.40 15.61 12.98 10.55 1.48 20.03 -43.86%
DY 0.00 0.00 0.00 9.23 0.00 0.00 18.57 -
P/NAPS 0.55 0.55 0.64 0.56 0.48 0.57 0.64 -9.61%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 25/02/13 20/11/12 17/08/12 21/05/12 21/02/12 -
Price 0.72 0.71 0.64 0.70 0.57 0.615 0.615 -
P/RPS 1.05 2.34 0.50 0.73 0.88 1.78 0.50 64.06%
P/EPS 13.14 33.12 5.69 8.30 9.16 67.59 4.45 105.95%
EY 7.61 3.02 17.56 12.05 10.92 1.48 22.47 -51.44%
DY 0.00 0.00 0.00 8.57 0.00 0.00 20.83 -
P/NAPS 0.61 0.62 0.57 0.60 0.46 0.57 0.57 4.62%

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