[FLBHD] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
17-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 8.46%
YoY- 180.55%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 128,520 132,804 133,662 136,242 135,294 122,150 114,028 8.29%
PBT 9,757 8,384 10,595 14,294 15,070 15,329 9,301 3.23%
Tax 3,117 3,217 1,750 306 -1,609 -1,609 -1,105 -
NP 12,874 11,601 12,345 14,600 13,461 13,720 8,196 35.08%
-
NP to SH 12,874 11,601 12,345 14,600 13,461 13,720 8,196 35.08%
-
Tax Rate -31.95% -38.37% -16.52% -2.14% 10.68% 10.50% 11.88% -
Total Cost 115,646 121,203 121,317 121,642 121,833 108,430 105,832 6.08%
-
Net Worth 117,647 115,584 119,711 126,936 111,456 110,496 118,632 -0.55%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 6,192 6,192 12,388 6,196 6,196 6,196 - -
Div Payout % 48.10% 53.37% 100.35% 42.44% 46.03% 45.16% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 117,647 115,584 119,711 126,936 111,456 110,496 118,632 -0.55%
NOSH 103,200 103,200 103,200 103,200 103,200 103,267 103,159 0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.02% 8.74% 9.24% 10.72% 9.95% 11.23% 7.19% -
ROE 10.94% 10.04% 10.31% 11.50% 12.08% 12.42% 6.91% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 124.53 128.69 129.52 132.02 131.10 118.29 110.54 8.26%
EPS 12.47 11.24 11.96 14.15 13.04 13.29 7.95 34.96%
DPS 6.00 6.00 12.00 6.00 6.00 6.00 0.00 -
NAPS 1.14 1.12 1.16 1.23 1.08 1.07 1.15 -0.58%
Adjusted Per Share Value based on latest NOSH - 103,200
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 55.78 57.64 58.01 59.13 58.72 53.01 49.49 8.29%
EPS 5.59 5.03 5.36 6.34 5.84 5.95 3.56 35.05%
DPS 2.69 2.69 5.38 2.69 2.69 2.69 0.00 -
NAPS 0.5106 0.5016 0.5195 0.5509 0.4837 0.4795 0.5149 -0.55%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.63 0.72 0.65 0.59 0.615 0.69 0.52 -
P/RPS 0.51 0.56 0.50 0.45 0.47 0.58 0.47 5.59%
P/EPS 5.05 6.40 5.43 4.17 4.71 5.19 6.54 -15.81%
EY 19.80 15.61 18.40 23.98 21.21 19.25 15.28 18.83%
DY 9.52 8.33 18.46 10.17 9.76 8.70 0.00 -
P/NAPS 0.55 0.64 0.56 0.48 0.57 0.64 0.45 14.30%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 25/02/13 20/11/12 17/08/12 21/05/12 21/02/12 - -
Price 0.71 0.64 0.70 0.57 0.615 0.615 0.00 -
P/RPS 0.57 0.50 0.54 0.43 0.47 0.52 0.00 -
P/EPS 5.69 5.69 5.85 4.03 4.71 4.63 0.00 -
EY 17.57 17.56 17.09 24.82 21.21 21.60 0.00 -
DY 8.45 9.38 17.14 10.53 9.76 9.76 0.00 -
P/NAPS 0.62 0.57 0.60 0.46 0.57 0.57 0.00 -

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