[FLBHD] QoQ 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- -74.17%
YoY- -21.62%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 34,454 31,328 31,423 35,599 35,312 33,908 30,475 8.48%
PBT 2,505 2,072 2,868 939 4,716 5,771 3,644 -22.02%
Tax 387 212 2,618 0 -1,080 -1,232 703 -32.70%
NP 2,892 2,284 5,486 939 3,636 4,539 4,347 -23.69%
-
NP to SH 2,892 2,284 5,486 939 3,636 4,539 4,347 -23.69%
-
Tax Rate -15.45% -10.23% -91.28% 0.00% 22.90% 21.35% -19.29% -
Total Cost 31,562 29,044 25,937 34,660 31,676 29,369 26,128 13.35%
-
Net Worth 115,584 119,711 126,936 111,456 110,496 118,632 108,426 4.33%
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 - - 6,196 - - -
Div Payout % - 271.10% - - 170.41% - - -
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 115,584 119,711 126,936 111,456 110,496 118,632 108,426 4.33%
NOSH 103,200 103,200 103,200 103,200 103,267 103,159 99,473 2.47%
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 8.39% 7.29% 17.46% 2.64% 10.30% 13.39% 14.26% -
ROE 2.50% 1.91% 4.32% 0.84% 3.29% 3.83% 4.01% -
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 33.39 30.36 30.45 34.50 34.19 32.87 30.64 5.86%
EPS 2.80 2.21 5.32 0.91 3.52 4.40 4.37 -25.57%
DPS 0.00 6.00 0.00 0.00 6.00 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 14.95 13.60 13.64 15.45 15.33 14.72 13.23 8.44%
EPS 1.26 0.99 2.38 0.41 1.58 1.97 1.89 -23.59%
DPS 0.00 2.69 0.00 0.00 2.69 0.00 0.00 -
NAPS 0.5016 0.5195 0.5509 0.4837 0.4795 0.5149 0.4706 4.32%
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 2.16 2.14 1.94 1.78 2.02 1.58 2.58 -11.12%
P/EPS 25.69 29.37 11.10 67.59 19.60 11.82 18.08 26.25%
EY 3.89 3.40 9.01 1.48 5.10 8.46 5.53 -20.82%
DY 0.00 9.23 0.00 0.00 8.70 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 1.92 2.31 1.87 1.78 1.80 1.83 2.19 -8.36%
P/EPS 22.84 31.63 10.72 67.59 17.47 13.64 15.33 30.29%
EY 4.38 3.16 9.33 1.48 5.73 7.33 6.52 -23.20%
DY 0.00 8.57 0.00 0.00 9.76 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