[FLBHD] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 142.1%
YoY- 126.49%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 53,286 57,767 42,802 50,132 30,032 41,398 33,929 35.07%
PBT 4,358 11,796 11,431 8,878 3,839 5,614 3,262 21.28%
Tax -1,046 -1,094 -2,059 -833 -516 -541 54 -
NP 3,312 10,702 9,372 8,045 3,323 5,073 3,316 -0.08%
-
NP to SH 3,312 10,702 9,372 8,045 3,323 5,073 3,316 -0.08%
-
Tax Rate 24.00% 9.27% 18.01% 9.38% 13.44% 9.64% -1.66% -
Total Cost 49,974 47,065 33,430 42,087 26,709 36,325 30,613 38.59%
-
Net Worth 149,640 146,543 146,543 142,415 134,159 130,031 141,384 3.85%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 10,320 5,160 - - 8,256 - -
Div Payout % - 96.43% 55.06% - - 162.74% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 149,640 146,543 146,543 142,415 134,159 130,031 141,384 3.85%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 103,200 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.22% 18.53% 21.90% 16.05% 11.06% 12.25% 9.77% -
ROE 2.21% 7.30% 6.40% 5.65% 2.48% 3.90% 2.35% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 51.63 55.98 41.47 48.58 29.10 40.11 32.88 35.06%
EPS 3.21 10.37 9.08 7.80 3.22 4.92 3.21 0.00%
DPS 0.00 10.00 5.00 0.00 0.00 8.00 0.00 -
NAPS 1.45 1.42 1.42 1.38 1.30 1.26 1.37 3.85%
Adjusted Per Share Value based on latest NOSH - 103,200
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 23.13 25.07 18.58 21.76 13.03 17.97 14.72 35.12%
EPS 1.44 4.64 4.07 3.49 1.44 2.20 1.44 0.00%
DPS 0.00 4.48 2.24 0.00 0.00 3.58 0.00 -
NAPS 0.6494 0.636 0.636 0.6181 0.5822 0.5643 0.6136 3.84%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.06 2.88 1.92 1.33 1.56 1.03 1.30 -
P/RPS 3.99 5.15 4.63 2.74 5.36 2.57 3.95 0.67%
P/EPS 64.19 27.77 21.14 17.06 48.45 20.95 40.46 35.98%
EY 1.56 3.60 4.73 5.86 2.06 4.77 2.47 -26.36%
DY 0.00 3.47 2.60 0.00 0.00 7.77 0.00 -
P/NAPS 1.42 2.03 1.35 0.96 1.20 0.82 0.95 30.69%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 20/05/16 22/02/16 17/11/15 21/08/15 21/05/15 09/02/15 27/11/14 -
Price 2.34 2.55 2.45 1.51 1.41 1.11 1.15 -
P/RPS 4.53 4.56 5.91 3.11 4.85 2.77 3.50 18.74%
P/EPS 72.91 24.59 26.98 19.37 43.79 22.58 35.79 60.63%
EY 1.37 4.07 3.71 5.16 2.28 4.43 2.79 -37.73%
DY 0.00 3.92 2.04 0.00 0.00 7.21 0.00 -
P/NAPS 1.61 1.80 1.73 1.09 1.08 0.88 0.84 54.23%

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