[FLBHD] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
09-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 46.29%
YoY- 5.92%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 122,966 80,164 30,032 150,419 109,021 75,092 37,816 119.32%
PBT 24,148 12,717 3,839 17,295 11,681 8,419 4,641 199.96%
Tax -3,408 -1,349 -516 -1,263 -722 -776 -550 236.98%
NP 20,740 11,368 3,323 16,032 10,959 7,643 4,091 194.82%
-
NP to SH 20,740 11,368 3,323 16,032 10,959 7,643 4,091 194.82%
-
Tax Rate 14.11% 10.61% 13.44% 7.30% 6.18% 9.22% 11.85% -
Total Cost 102,226 68,796 26,709 134,387 98,062 67,449 33,725 109.30%
-
Net Worth 146,543 142,415 134,159 130,031 141,384 130,031 126,936 10.03%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 5,160 - - 8,256 - - - -
Div Payout % 24.88% - - 51.50% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 146,543 142,415 134,159 130,031 141,384 130,031 126,936 10.03%
NOSH 103,200 103,200 103,200 103,200 103,200 105,568 103,200 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 16.87% 14.18% 11.06% 10.66% 10.05% 10.18% 10.82% -
ROE 14.15% 7.98% 2.48% 12.33% 7.75% 5.88% 3.22% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 119.15 77.68 29.10 145.75 105.64 72.76 36.64 119.33%
EPS 20.10 11.02 3.22 15.53 10.62 7.41 3.96 195.05%
DPS 5.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.42 1.38 1.30 1.26 1.37 1.26 1.23 10.04%
Adjusted Per Share Value based on latest NOSH - 103,200
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 53.37 34.79 13.03 65.28 47.31 32.59 16.41 119.35%
EPS 9.00 4.93 1.44 6.96 4.76 3.32 1.78 194.29%
DPS 2.24 0.00 0.00 3.58 0.00 0.00 0.00 -
NAPS 0.636 0.6181 0.5822 0.5643 0.6136 0.5643 0.5509 10.04%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.92 1.33 1.56 1.03 1.30 1.46 1.10 -
P/RPS 1.61 1.71 5.36 0.71 1.23 2.01 3.00 -33.93%
P/EPS 9.55 12.07 48.45 6.63 12.24 19.71 27.75 -50.85%
EY 10.47 8.28 2.06 15.08 8.17 5.07 3.60 103.61%
DY 2.60 0.00 0.00 7.77 0.00 0.00 0.00 -
P/NAPS 1.35 0.96 1.20 0.82 0.95 1.16 0.89 31.98%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 21/08/15 21/05/15 09/02/15 27/11/14 22/08/14 26/05/14 -
Price 2.45 1.51 1.41 1.11 1.15 1.42 1.16 -
P/RPS 2.06 1.94 4.85 0.76 1.09 1.95 3.17 -24.95%
P/EPS 12.19 13.71 43.79 7.15 10.83 19.17 29.26 -44.18%
EY 8.20 7.30 2.28 14.00 9.23 5.22 3.42 79.04%
DY 2.04 0.00 0.00 7.21 0.00 0.00 0.00 -
P/NAPS 1.73 1.09 1.08 0.88 0.84 1.13 0.94 50.12%

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