[FLBHD] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 14.15%
YoY- -2.41%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 85,731 29,979 176,000 114,370 88,756 49,619 201,476 -43.51%
PBT 12,502 346 15,493 13,031 11,972 8,168 25,257 -37.50%
Tax -2,703 -161 -3,091 -2,461 -2,712 -1,890 -6,076 -41.81%
NP 9,799 185 12,402 10,570 9,260 6,278 19,181 -36.17%
-
NP to SH 9,799 185 12,402 10,570 9,260 6,278 19,181 -36.17%
-
Tax Rate 21.62% 46.53% 19.95% 18.89% 22.65% 23.14% 24.06% -
Total Cost 75,932 29,794 163,598 103,800 79,496 43,341 182,295 -44.31%
-
Net Worth 173,375 165,120 172,343 170,279 169,247 166,152 159,959 5.53%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 8,256 6,192 - - - - 6,192 21.20%
Div Payout % 84.25% 3,347.03% - - - - 32.28% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 173,375 165,120 172,343 170,279 169,247 166,152 159,959 5.53%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 103,200 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.43% 0.62% 7.05% 9.24% 10.43% 12.65% 9.52% -
ROE 5.65% 0.11% 7.20% 6.21% 5.47% 3.78% 11.99% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 83.07 29.05 170.54 110.82 86.00 48.08 195.23 -43.51%
EPS 9.50 0.18 12.02 10.24 8.97 6.08 18.59 -36.15%
DPS 8.00 6.00 0.00 0.00 0.00 0.00 6.00 21.20%
NAPS 1.68 1.60 1.67 1.65 1.64 1.61 1.55 5.53%
Adjusted Per Share Value based on latest NOSH - 103,200
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 37.21 13.01 76.38 49.64 38.52 21.53 87.44 -43.51%
EPS 4.25 0.08 5.38 4.59 4.02 2.72 8.32 -36.17%
DPS 3.58 2.69 0.00 0.00 0.00 0.00 2.69 21.05%
NAPS 0.7524 0.7166 0.748 0.739 0.7345 0.7211 0.6942 5.52%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.15 1.11 1.25 1.50 1.74 1.61 1.60 -
P/RPS 1.38 3.82 0.73 1.35 2.02 3.35 0.82 41.61%
P/EPS 12.11 619.20 10.40 14.65 19.39 26.47 8.61 25.61%
EY 8.26 0.16 9.61 6.83 5.16 3.78 11.62 -20.40%
DY 6.96 5.41 0.00 0.00 0.00 0.00 3.75 51.19%
P/NAPS 0.68 0.69 0.75 0.91 1.06 1.00 1.03 -24.23%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 21/05/18 06/02/18 21/11/17 22/08/17 17/05/17 21/02/17 -
Price 1.40 1.08 1.21 1.46 1.72 1.71 1.68 -
P/RPS 1.69 3.72 0.71 1.32 2.00 3.56 0.86 57.08%
P/EPS 14.74 602.46 10.07 14.25 19.17 28.11 9.04 38.65%
EY 6.78 0.17 9.93 7.02 5.22 3.56 11.06 -27.90%
DY 5.71 5.56 0.00 0.00 0.00 0.00 3.57 36.88%
P/NAPS 0.83 0.68 0.72 0.88 1.05 1.06 1.08 -16.13%

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