[FLBHD] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
06-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 39.85%
YoY- -78.06%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 63,053 55,752 29,979 61,630 25,614 40,925 49,619 17.30%
PBT 15,021 12,156 346 2,462 1,059 3,832 8,168 50.04%
Tax -3,807 -2,542 -161 -630 251 -829 -1,890 59.42%
NP 11,214 9,614 185 1,832 1,310 3,003 6,278 47.16%
-
NP to SH 11,214 9,614 185 1,832 1,310 3,003 6,278 47.16%
-
Tax Rate 25.34% 20.91% 46.53% 25.59% -23.70% 21.63% 23.14% -
Total Cost 51,839 46,138 29,794 59,798 24,304 37,922 43,341 12.66%
-
Net Worth 184,834 173,375 165,120 172,343 170,279 169,247 166,152 7.35%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 2,064 6,192 - - - - -
Div Payout % - 21.47% 3,347.03% - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 184,834 173,375 165,120 172,343 170,279 169,247 166,152 7.35%
NOSH 103,259 103,200 103,200 103,200 103,200 103,200 103,200 0.03%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 17.79% 17.24% 0.62% 2.97% 5.11% 7.34% 12.65% -
ROE 6.07% 5.55% 0.11% 1.06% 0.77% 1.77% 3.78% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 61.06 54.02 29.05 59.72 24.82 39.66 48.08 17.25%
EPS 10.86 9.32 0.18 1.78 1.27 2.91 6.08 47.16%
DPS 0.00 2.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.68 1.60 1.67 1.65 1.64 1.61 7.31%
Adjusted Per Share Value based on latest NOSH - 103,200
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.36 24.20 13.01 26.75 11.12 17.76 21.53 17.30%
EPS 4.87 4.17 0.08 0.80 0.57 1.30 2.72 47.39%
DPS 0.00 0.90 2.69 0.00 0.00 0.00 0.00 -
NAPS 0.8022 0.7524 0.7166 0.748 0.739 0.7345 0.7211 7.35%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.39 1.15 1.11 1.25 1.50 1.74 1.61 -
P/RPS 2.28 2.13 3.82 2.09 6.04 4.39 3.35 -22.60%
P/EPS 12.80 12.34 619.20 70.41 118.17 59.80 26.47 -38.36%
EY 7.81 8.10 0.16 1.42 0.85 1.67 3.78 62.14%
DY 0.00 1.74 5.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.68 0.69 0.75 0.91 1.06 1.00 -15.25%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 20/08/18 21/05/18 06/02/18 21/11/17 22/08/17 17/05/17 -
Price 1.60 1.40 1.08 1.21 1.46 1.72 1.71 -
P/RPS 2.62 2.59 3.72 2.03 5.88 4.34 3.56 -18.47%
P/EPS 14.73 15.03 602.46 68.16 115.02 59.11 28.11 -34.97%
EY 6.79 6.65 0.17 1.47 0.87 1.69 3.56 53.73%
DY 0.00 1.43 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.83 0.68 0.72 0.88 1.05 1.06 -10.99%

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