[FLBHD] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 36.06%
YoY- 34.29%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 98,349 67,021 35,599 122,150 86,838 52,930 22,455 166.97%
PBT 5,878 3,807 939 15,329 10,613 4,842 1,198 187.91%
Tax 2,830 2,618 0 -1,609 -529 703 0 -
NP 8,708 6,425 939 13,720 10,084 5,545 1,198 273.88%
-
NP to SH 8,708 6,425 939 13,720 10,084 5,545 1,198 273.88%
-
Tax Rate -48.15% -68.77% 0.00% 10.50% 4.98% -14.52% 0.00% -
Total Cost 89,641 60,596 34,660 108,430 76,754 47,385 21,257 160.33%
-
Net Worth 119,711 126,936 111,456 106,225 112,588 103,849 97,110 14.92%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 6,192 - - 12,717 - - - -
Div Payout % 71.11% - - 92.69% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 119,711 126,936 111,456 106,225 112,588 103,849 97,110 14.92%
NOSH 103,200 103,200 103,200 99,275 97,902 95,274 90,757 8.91%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.85% 9.59% 2.64% 11.23% 11.61% 10.48% 5.34% -
ROE 7.27% 5.06% 0.84% 12.92% 8.96% 5.34% 1.23% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 95.30 64.94 34.50 123.04 88.70 55.56 24.74 145.12%
EPS 8.44 6.23 0.91 13.81 10.30 5.82 1.32 243.32%
DPS 6.00 0.00 0.00 12.81 0.00 0.00 0.00 -
NAPS 1.16 1.23 1.08 1.07 1.15 1.09 1.07 5.51%
Adjusted Per Share Value based on latest NOSH - 103,267
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 42.68 29.09 15.45 53.01 37.69 22.97 9.75 166.87%
EPS 3.78 2.79 0.41 5.95 4.38 2.41 0.52 273.90%
DPS 2.69 0.00 0.00 5.52 0.00 0.00 0.00 -
NAPS 0.5195 0.5509 0.4837 0.461 0.4886 0.4507 0.4215 14.91%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 - -
Price 0.65 0.59 0.615 0.69 0.52 0.79 0.00 -
P/RPS 0.68 0.91 1.78 0.56 0.59 1.42 0.00 -
P/EPS 7.70 9.48 67.59 4.99 5.05 13.57 0.00 -
EY 12.98 10.55 1.48 20.03 19.81 7.37 0.00 -
DY 9.23 0.00 0.00 18.57 0.00 0.00 0.00 -
P/NAPS 0.56 0.48 0.57 0.64 0.45 0.72 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 17/08/12 21/05/12 21/02/12 29/11/11 23/08/11 27/05/11 -
Price 0.70 0.57 0.615 0.615 0.60 0.67 0.83 -
P/RPS 0.73 0.88 1.78 0.50 0.68 1.21 3.35 -63.68%
P/EPS 8.30 9.16 67.59 4.45 5.83 11.51 62.88 -73.97%
EY 12.05 10.92 1.48 22.47 17.17 8.69 1.59 284.40%
DY 8.57 0.00 0.00 20.83 0.00 0.00 0.00 -
P/NAPS 0.60 0.46 0.57 0.57 0.52 0.61 0.78 -16.00%

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