[FLBHD] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -7.49%
YoY- -26.9%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 158,148 176,000 178,900 184,209 197,809 201,476 194,713 -12.95%
PBT 7,699 15,493 23,748 26,796 29,067 25,257 26,336 -55.98%
Tax -1,369 -3,091 -4,828 -6,308 -6,920 -6,076 -4,803 -56.72%
NP 6,330 12,402 18,920 20,488 22,147 19,181 21,533 -55.82%
-
NP to SH 6,330 12,402 18,920 20,488 22,147 19,181 21,533 -55.82%
-
Tax Rate 17.78% 19.95% 20.33% 23.54% 23.81% 24.06% 18.24% -
Total Cost 151,818 163,598 159,980 163,721 175,662 182,295 173,180 -8.40%
-
Net Worth 165,120 172,343 170,279 169,247 166,152 159,959 157,895 3.03%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 6,192 - 6,192 6,192 6,192 6,192 10,320 -28.88%
Div Payout % 97.82% - 32.73% 30.22% 27.96% 32.28% 47.93% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 165,120 172,343 170,279 169,247 166,152 159,959 157,895 3.03%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 103,200 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.00% 7.05% 10.58% 11.12% 11.20% 9.52% 11.06% -
ROE 3.83% 7.20% 11.11% 12.11% 13.33% 11.99% 13.64% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 153.24 170.54 173.35 178.50 191.68 195.23 188.68 -12.96%
EPS 6.13 12.02 18.33 19.85 21.46 18.59 20.87 -55.84%
DPS 6.00 0.00 6.00 6.00 6.00 6.00 10.00 -28.88%
NAPS 1.60 1.67 1.65 1.64 1.61 1.55 1.53 3.03%
Adjusted Per Share Value based on latest NOSH - 103,200
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 68.63 76.38 77.64 79.94 85.85 87.44 84.50 -12.96%
EPS 2.75 5.38 8.21 8.89 9.61 8.32 9.35 -55.80%
DPS 2.69 0.00 2.69 2.69 2.69 2.69 4.48 -28.84%
NAPS 0.7166 0.748 0.739 0.7345 0.7211 0.6942 0.6853 3.02%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.11 1.25 1.50 1.74 1.61 1.60 1.53 -
P/RPS 0.72 0.73 0.87 0.97 0.84 0.82 0.81 -7.55%
P/EPS 18.10 10.40 8.18 8.76 7.50 8.61 7.33 82.79%
EY 5.53 9.61 12.22 11.41 13.33 11.62 13.64 -45.25%
DY 5.41 0.00 4.00 3.45 3.73 3.75 6.54 -11.88%
P/NAPS 0.69 0.75 0.91 1.06 1.00 1.03 1.00 -21.93%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 06/02/18 21/11/17 22/08/17 17/05/17 21/02/17 21/11/16 -
Price 1.08 1.21 1.46 1.72 1.71 1.68 1.69 -
P/RPS 0.70 0.71 0.84 0.96 0.89 0.86 0.90 -15.43%
P/EPS 17.61 10.07 7.96 8.66 7.97 9.04 8.10 67.90%
EY 5.68 9.93 12.56 11.54 12.55 11.06 12.35 -40.44%
DY 5.56 0.00 4.11 3.49 3.51 3.57 5.92 -4.09%
P/NAPS 0.68 0.72 0.88 1.05 1.06 1.08 1.10 -27.45%

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