[FLBHD] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 52.95%
YoY- 97.87%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 136,946 106,023 53,286 180,733 122,966 80,164 30,032 174.22%
PBT 14,540 10,433 4,358 36,317 24,148 12,717 3,839 142.38%
Tax -3,709 -2,480 -1,046 -4,595 -3,408 -1,349 -516 271.11%
NP 10,831 7,953 3,312 31,722 20,740 11,368 3,323 119.36%
-
NP to SH 10,831 7,953 3,312 31,722 20,740 11,368 3,323 119.36%
-
Tax Rate 25.51% 23.77% 24.00% 12.65% 14.11% 10.61% 13.44% -
Total Cost 126,115 98,070 49,974 149,011 102,226 68,796 26,709 180.65%
-
Net Worth 157,895 154,800 149,640 146,543 146,543 142,415 134,159 11.43%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 15,480 5,160 - - -
Div Payout % - - - 48.80% 24.88% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 157,895 154,800 149,640 146,543 146,543 142,415 134,159 11.43%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 103,200 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.91% 7.50% 6.22% 17.55% 16.87% 14.18% 11.06% -
ROE 6.86% 5.14% 2.21% 21.65% 14.15% 7.98% 2.48% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 132.70 102.74 51.63 175.13 119.15 77.68 29.10 174.23%
EPS 10.50 7.71 3.21 30.74 20.10 11.02 3.22 119.42%
DPS 0.00 0.00 0.00 15.00 5.00 0.00 0.00 -
NAPS 1.53 1.50 1.45 1.42 1.42 1.38 1.30 11.43%
Adjusted Per Share Value based on latest NOSH - 103,200
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 59.43 46.01 23.13 78.44 53.37 34.79 13.03 174.26%
EPS 4.70 3.45 1.44 13.77 9.00 4.93 1.44 119.56%
DPS 0.00 0.00 0.00 6.72 2.24 0.00 0.00 -
NAPS 0.6853 0.6718 0.6494 0.636 0.636 0.6181 0.5822 11.44%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.53 1.86 2.06 2.88 1.92 1.33 1.56 -
P/RPS 1.15 1.81 3.99 1.64 1.61 1.71 5.36 -64.06%
P/EPS 14.58 24.14 64.19 9.37 9.55 12.07 48.45 -54.99%
EY 6.86 4.14 1.56 10.67 10.47 8.28 2.06 122.51%
DY 0.00 0.00 0.00 5.21 2.60 0.00 0.00 -
P/NAPS 1.00 1.24 1.42 2.03 1.35 0.96 1.20 -11.41%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 21/11/16 23/08/16 20/05/16 22/02/16 17/11/15 21/08/15 21/05/15 -
Price 1.69 1.56 2.34 2.55 2.45 1.51 1.41 -
P/RPS 1.27 1.52 4.53 1.46 2.06 1.94 4.85 -58.97%
P/EPS 16.10 20.24 72.91 8.30 12.19 13.71 43.79 -48.58%
EY 6.21 4.94 1.37 12.05 8.20 7.30 2.28 94.67%
DY 0.00 0.00 0.00 5.88 2.04 0.00 0.00 -
P/NAPS 1.10 1.04 1.61 1.80 1.73 1.09 1.08 1.22%

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