[FLBHD] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -93.16%
YoY- -21.62%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 132,803 98,349 67,021 35,599 122,150 86,838 52,930 84.13%
PBT 8,384 5,878 3,807 939 15,329 10,613 4,842 43.95%
Tax 3,216 2,830 2,618 0 -1,609 -529 703 174.30%
NP 11,600 8,708 6,425 939 13,720 10,084 5,545 63.20%
-
NP to SH 11,600 8,708 6,425 939 13,720 10,084 5,545 63.20%
-
Tax Rate -38.36% -48.15% -68.77% 0.00% 10.50% 4.98% -14.52% -
Total Cost 121,203 89,641 60,596 34,660 108,430 76,754 47,385 86.50%
-
Net Worth 115,584 119,711 126,936 111,456 106,225 112,588 103,849 7.36%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 6,192 - - 12,717 - - -
Div Payout % - 71.11% - - 92.69% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 115,584 119,711 126,936 111,456 106,225 112,588 103,849 7.36%
NOSH 103,200 103,200 103,200 103,200 99,275 97,902 95,274 5.44%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.73% 8.85% 9.59% 2.64% 11.23% 11.61% 10.48% -
ROE 10.04% 7.27% 5.06% 0.84% 12.92% 8.96% 5.34% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 128.69 95.30 64.94 34.50 123.04 88.70 55.56 74.61%
EPS 11.24 8.44 6.23 0.91 13.81 10.30 5.82 54.77%
DPS 0.00 6.00 0.00 0.00 12.81 0.00 0.00 -
NAPS 1.12 1.16 1.23 1.08 1.07 1.15 1.09 1.81%
Adjusted Per Share Value based on latest NOSH - 103,200
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 57.64 42.68 29.09 15.45 53.01 37.69 22.97 84.14%
EPS 5.03 3.78 2.79 0.41 5.95 4.38 2.41 62.95%
DPS 0.00 2.69 0.00 0.00 5.52 0.00 0.00 -
NAPS 0.5016 0.5195 0.5509 0.4837 0.461 0.4886 0.4507 7.35%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.72 0.65 0.59 0.615 0.69 0.52 0.79 -
P/RPS 0.56 0.68 0.91 1.78 0.56 0.59 1.42 -46.07%
P/EPS 6.41 7.70 9.48 67.59 4.99 5.05 13.57 -39.20%
EY 15.61 12.98 10.55 1.48 20.03 19.81 7.37 64.55%
DY 0.00 9.23 0.00 0.00 18.57 0.00 0.00 -
P/NAPS 0.64 0.56 0.48 0.57 0.64 0.45 0.72 -7.51%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 20/11/12 17/08/12 21/05/12 21/02/12 29/11/11 23/08/11 -
Price 0.64 0.70 0.57 0.615 0.615 0.60 0.67 -
P/RPS 0.50 0.73 0.88 1.78 0.50 0.68 1.21 -44.37%
P/EPS 5.69 8.30 9.16 67.59 4.45 5.83 11.51 -37.34%
EY 17.56 12.05 10.92 1.48 22.47 17.17 8.69 59.49%
DY 0.00 8.57 0.00 0.00 20.83 0.00 0.00 -
P/NAPS 0.57 0.60 0.46 0.57 0.57 0.52 0.61 -4.40%

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