[FLBHD] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -58.37%
YoY- -49.68%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 39,235 31,315 34,454 31,328 31,423 35,599 35,312 7.28%
PBT 2,634 2,312 2,505 2,072 2,868 939 4,716 -32.20%
Tax 808 -100 387 212 2,618 0 -1,080 -
NP 3,442 2,212 2,892 2,284 5,486 939 3,636 -3.59%
-
NP to SH 3,442 2,212 2,892 2,284 5,486 939 3,636 -3.59%
-
Tax Rate -30.68% 4.33% -15.45% -10.23% -91.28% 0.00% 22.90% -
Total Cost 35,793 29,103 31,562 29,044 25,937 34,660 31,676 8.49%
-
Net Worth 121,775 117,647 115,584 119,711 126,936 111,456 110,496 6.70%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 6,192 - - 6,196 -
Div Payout % - - - 271.10% - - 170.41% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 121,775 117,647 115,584 119,711 126,936 111,456 110,496 6.70%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 103,267 -0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.77% 7.06% 8.39% 7.29% 17.46% 2.64% 10.30% -
ROE 2.83% 1.88% 2.50% 1.91% 4.32% 0.84% 3.29% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 38.02 30.34 33.39 30.36 30.45 34.50 34.19 7.34%
EPS 3.34 2.14 2.80 2.21 5.32 0.91 3.52 -3.44%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 6.00 -
NAPS 1.18 1.14 1.12 1.16 1.23 1.08 1.07 6.74%
Adjusted Per Share Value based on latest NOSH - 103,200
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 17.03 13.59 14.95 13.60 13.64 15.45 15.33 7.26%
EPS 1.49 0.96 1.26 0.99 2.38 0.41 1.58 -3.83%
DPS 0.00 0.00 0.00 2.69 0.00 0.00 2.69 -
NAPS 0.5285 0.5106 0.5016 0.5195 0.5509 0.4837 0.4795 6.70%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.65 0.63 0.72 0.65 0.59 0.615 0.69 -
P/RPS 1.71 2.08 2.16 2.14 1.94 1.78 2.02 -10.52%
P/EPS 19.49 29.39 25.69 29.37 11.10 67.59 19.60 -0.37%
EY 5.13 3.40 3.89 3.40 9.01 1.48 5.10 0.39%
DY 0.00 0.00 0.00 9.23 0.00 0.00 8.70 -
P/NAPS 0.55 0.55 0.64 0.56 0.48 0.57 0.64 -9.61%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 25/02/13 20/11/12 17/08/12 21/05/12 21/02/12 -
Price 0.72 0.71 0.64 0.70 0.57 0.615 0.615 -
P/RPS 1.89 2.34 1.92 2.31 1.87 1.78 1.80 3.30%
P/EPS 21.59 33.12 22.84 31.63 10.72 67.59 17.47 15.17%
EY 4.63 3.02 4.38 3.16 9.33 1.48 5.73 -13.25%
DY 0.00 0.00 0.00 8.57 0.00 0.00 9.76 -
P/NAPS 0.61 0.62 0.57 0.60 0.46 0.57 0.57 4.62%

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