[FLBHD] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 33.21%
YoY- -15.45%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 107,921 70,550 31,315 132,803 98,349 67,021 35,599 109.32%
PBT 10,623 4,946 2,312 8,384 5,878 3,807 939 403.20%
Tax 123 708 -100 3,216 2,830 2,618 0 -
NP 10,746 5,654 2,212 11,600 8,708 6,425 939 407.08%
-
NP to SH 10,746 5,654 2,212 11,600 8,708 6,425 939 407.08%
-
Tax Rate -1.16% -14.31% 4.33% -38.36% -48.15% -68.77% 0.00% -
Total Cost 97,175 64,896 29,103 121,203 89,641 60,596 34,660 98.70%
-
Net Worth 126,936 121,775 117,647 115,584 119,711 126,936 111,456 9.04%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 6,192 - - -
Div Payout % - - - - 71.11% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 126,936 121,775 117,647 115,584 119,711 126,936 111,456 9.04%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 103,200 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.96% 8.01% 7.06% 8.73% 8.85% 9.59% 2.64% -
ROE 8.47% 4.64% 1.88% 10.04% 7.27% 5.06% 0.84% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 104.57 68.36 30.34 128.69 95.30 64.94 34.50 109.29%
EPS 10.41 5.48 2.14 11.24 8.44 6.23 0.91 406.94%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.23 1.18 1.14 1.12 1.16 1.23 1.08 9.04%
Adjusted Per Share Value based on latest NOSH - 103,200
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 46.84 30.62 13.59 57.64 42.68 29.09 15.45 109.33%
EPS 4.66 2.45 0.96 5.03 3.78 2.79 0.41 404.76%
DPS 0.00 0.00 0.00 0.00 2.69 0.00 0.00 -
NAPS 0.5509 0.5285 0.5106 0.5016 0.5195 0.5509 0.4837 9.05%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.735 0.65 0.63 0.72 0.65 0.59 0.615 -
P/RPS 0.70 0.95 2.08 0.56 0.68 0.91 1.78 -46.29%
P/EPS 7.06 11.86 29.39 6.41 7.70 9.48 67.59 -77.79%
EY 14.17 8.43 3.40 15.61 12.98 10.55 1.48 350.27%
DY 0.00 0.00 0.00 0.00 9.23 0.00 0.00 -
P/NAPS 0.60 0.55 0.55 0.64 0.56 0.48 0.57 3.47%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 22/08/13 23/05/13 25/02/13 20/11/12 17/08/12 21/05/12 -
Price 1.04 0.72 0.71 0.64 0.70 0.57 0.615 -
P/RPS 0.99 1.05 2.34 0.50 0.73 0.88 1.78 -32.34%
P/EPS 9.99 13.14 33.12 5.69 8.30 9.16 67.59 -72.01%
EY 10.01 7.61 3.02 17.56 12.05 10.92 1.48 257.22%
DY 0.00 0.00 0.00 0.00 8.57 0.00 0.00 -
P/NAPS 0.85 0.61 0.62 0.57 0.60 0.46 0.57 30.49%

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