[FLBHD] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 36.19%
YoY- -47.78%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 88,756 49,619 201,476 136,946 106,023 53,286 180,733 -37.78%
PBT 11,972 8,168 25,257 14,540 10,433 4,358 36,317 -52.31%
Tax -2,712 -1,890 -6,076 -3,709 -2,480 -1,046 -4,595 -29.66%
NP 9,260 6,278 19,181 10,831 7,953 3,312 31,722 -56.02%
-
NP to SH 9,260 6,278 19,181 10,831 7,953 3,312 31,722 -56.02%
-
Tax Rate 22.65% 23.14% 24.06% 25.51% 23.77% 24.00% 12.65% -
Total Cost 79,496 43,341 182,295 126,115 98,070 49,974 149,011 -34.24%
-
Net Worth 169,247 166,152 159,959 157,895 154,800 149,640 146,543 10.08%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 6,192 - - - 15,480 -
Div Payout % - - 32.28% - - - 48.80% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 169,247 166,152 159,959 157,895 154,800 149,640 146,543 10.08%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 103,200 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.43% 12.65% 9.52% 7.91% 7.50% 6.22% 17.55% -
ROE 5.47% 3.78% 11.99% 6.86% 5.14% 2.21% 21.65% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 86.00 48.08 195.23 132.70 102.74 51.63 175.13 -37.78%
EPS 8.97 6.08 18.59 10.50 7.71 3.21 30.74 -56.03%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 15.00 -
NAPS 1.64 1.61 1.55 1.53 1.50 1.45 1.42 10.08%
Adjusted Per Share Value based on latest NOSH - 103,200
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 38.52 21.53 87.44 59.43 46.01 23.13 78.44 -37.78%
EPS 4.02 2.72 8.32 4.70 3.45 1.44 13.77 -56.02%
DPS 0.00 0.00 2.69 0.00 0.00 0.00 6.72 -
NAPS 0.7345 0.7211 0.6942 0.6853 0.6718 0.6494 0.636 10.08%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.74 1.61 1.60 1.53 1.86 2.06 2.88 -
P/RPS 2.02 3.35 0.82 1.15 1.81 3.99 1.64 14.91%
P/EPS 19.39 26.47 8.61 14.58 24.14 64.19 9.37 62.46%
EY 5.16 3.78 11.62 6.86 4.14 1.56 10.67 -38.41%
DY 0.00 0.00 3.75 0.00 0.00 0.00 5.21 -
P/NAPS 1.06 1.00 1.03 1.00 1.24 1.42 2.03 -35.18%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 17/05/17 21/02/17 21/11/16 23/08/16 20/05/16 22/02/16 -
Price 1.72 1.71 1.68 1.69 1.56 2.34 2.55 -
P/RPS 2.00 3.56 0.86 1.27 1.52 4.53 1.46 23.36%
P/EPS 19.17 28.11 9.04 16.10 20.24 72.91 8.30 74.81%
EY 5.22 3.56 11.06 6.21 4.94 1.37 12.05 -42.77%
DY 0.00 0.00 3.57 0.00 0.00 0.00 5.88 -
P/NAPS 1.05 1.06 1.08 1.10 1.04 1.61 1.80 -30.20%

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