[FLBHD] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 104.44%
YoY- -36.84%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 211,303 203,427 210,414 172,975 158,148 176,000 178,900 11.74%
PBT 39,924 37,750 29,985 16,023 7,699 15,493 23,748 41.43%
Tax -9,937 -9,334 -7,140 -3,082 -1,369 -3,091 -4,828 61.87%
NP 29,987 28,416 22,845 12,941 6,330 12,402 18,920 35.97%
-
NP to SH 29,987 28,416 22,845 12,941 6,330 12,402 18,920 35.97%
-
Tax Rate 24.89% 24.73% 23.81% 19.23% 17.78% 19.95% 20.33% -
Total Cost 181,316 175,011 187,569 160,034 151,818 163,598 159,980 8.71%
-
Net Worth 181,159 185,043 184,834 173,375 165,120 172,343 170,279 4.21%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 15,498 16,572 8,256 8,256 6,192 - 6,192 84.44%
Div Payout % 51.68% 58.32% 36.14% 63.80% 97.82% - 32.73% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 181,159 185,043 184,834 173,375 165,120 172,343 170,279 4.21%
NOSH 105,996 105,568 103,259 103,200 103,200 103,200 103,200 1.79%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 14.19% 13.97% 10.86% 7.48% 4.00% 7.05% 10.58% -
ROE 16.55% 15.36% 12.36% 7.46% 3.83% 7.20% 11.11% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 206.45 195.68 203.77 167.61 153.24 170.54 173.35 12.36%
EPS 29.30 27.33 22.12 12.54 6.13 12.02 18.33 36.75%
DPS 15.00 16.00 8.00 8.00 6.00 0.00 6.00 84.30%
NAPS 1.77 1.78 1.79 1.68 1.60 1.67 1.65 4.79%
Adjusted Per Share Value based on latest NOSH - 103,200
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 91.70 88.29 91.32 75.07 68.63 76.38 77.64 11.74%
EPS 13.01 12.33 9.91 5.62 2.75 5.38 8.21 35.96%
DPS 6.73 7.19 3.58 3.58 2.69 0.00 2.69 84.39%
NAPS 0.7862 0.8031 0.8022 0.7524 0.7166 0.748 0.739 4.21%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.60 1.51 1.39 1.15 1.11 1.25 1.50 -
P/RPS 0.78 0.77 0.68 0.69 0.72 0.73 0.87 -7.02%
P/EPS 5.46 5.52 6.28 9.17 18.10 10.40 8.18 -23.64%
EY 18.31 18.10 15.92 10.90 5.53 9.61 12.22 30.97%
DY 9.38 10.60 5.76 6.96 5.41 0.00 4.00 76.59%
P/NAPS 0.90 0.85 0.78 0.68 0.69 0.75 0.91 -0.73%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 26/02/19 29/11/18 20/08/18 21/05/18 06/02/18 21/11/17 -
Price 1.51 1.71 1.60 1.40 1.08 1.21 1.46 -
P/RPS 0.73 0.87 0.79 0.84 0.70 0.71 0.84 -8.94%
P/EPS 5.15 6.26 7.23 11.16 17.61 10.07 7.96 -25.21%
EY 19.40 15.99 13.83 8.96 5.68 9.93 12.56 33.65%
DY 9.93 9.36 5.00 5.71 5.56 0.00 4.11 80.15%
P/NAPS 0.85 0.96 0.89 0.83 0.68 0.72 0.88 -2.28%

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