[FLBHD] QoQ 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- 52.99%
YoY- 15.56%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 42,802 50,132 30,032 41,398 33,929 37,276 37,816 8.59%
PBT 11,431 8,878 3,839 5,614 3,262 3,778 4,641 82.28%
Tax -2,059 -833 -516 -541 54 -226 -550 140.90%
NP 9,372 8,045 3,323 5,073 3,316 3,552 4,091 73.69%
-
NP to SH 9,372 8,045 3,323 5,073 3,316 3,552 4,091 73.69%
-
Tax Rate 18.01% 9.38% 13.44% 9.64% -1.66% 5.98% 11.85% -
Total Cost 33,430 42,087 26,709 36,325 30,613 33,724 33,725 -0.58%
-
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 % 55.06% - - 162.74% - - - -
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 21.90% 16.05% 11.06% 12.25% 9.77% 9.53% 10.82% -
ROE 6.40% 5.65% 2.48% 3.90% 2.35% 2.73% 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 41.47 48.58 29.10 40.11 32.88 36.12 36.64 8.59%
EPS 9.08 7.80 3.22 4.92 3.21 3.44 3.96 73.79%
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 18.58 21.76 13.03 17.97 14.72 16.18 16.41 8.62%
EPS 4.07 3.49 1.44 2.20 1.44 1.54 1.78 73.47%
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 4.63 2.74 5.36 2.57 3.95 4.04 3.00 33.51%
P/EPS 21.14 17.06 48.45 20.95 40.46 42.42 27.75 -16.57%
EY 4.73 5.86 2.06 4.77 2.47 2.36 3.60 19.94%
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 5.91 3.11 4.85 2.77 3.50 3.93 3.17 51.42%
P/EPS 26.98 19.37 43.79 22.58 35.79 41.26 29.26 -5.26%
EY 3.71 5.16 2.28 4.43 2.79 2.42 3.42 5.57%
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