[FLBHD] QoQ TTM Result on 30-Jun-2022 [#2]

Stock

[FLBHD] FOCUS LUMBER BERHAD

Announcement Date

22-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 24.74%

YoY- 1047.43%

Quarter Report

FLBHD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
TTM Result
Revenue	110,316	134,820	181,696	150,955	143,248	133,975	104,582	3.62%
YoY %	-18.18%	-25.80%	20.36%	5.38%	6.92%	28.11%	-	-
Horiz. %	105.48%	128.91%	173.74%	144.34%	136.97%	128.11%	100.00%	-
PBT	24,449	36,159	55,341	41,475	31,639	18,968	-447	-
YoY %	-32.38%	-34.66%	33.43%	31.09%	66.80%	4,343.40%	-	-
Horiz. %	-5,469.57%	-8,089.26%	-12,380.54%	-9,278.52%	-7,078.08%	-4,243.40%	100.00%	-
Tax	-5,502	-8,595	-13,125	-8,836	-5,474	-3,097	-31	3068.18%
YoY %	35.99%	34.51%	-48.54%	-61.42%	-76.75%	-9,890.32%	-	-
Horiz. %	17,748.39%	27,725.81%	42,338.71%	28,503.23%	17,658.06%	9,990.32%	100.00%	-
NP	18,947	27,564	42,216	32,639	26,165	15,871	-478	-
YoY %	-31.26%	-34.71%	29.34%	24.74%	64.86%	3,420.29%	-	-
Horiz. %	-3,963.81%	-5,766.53%	-8,831.80%	-6,828.24%	-5,473.85%	-3,320.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,947	27,564	42,216	32,639	26,165	15,871	-478	-
YoY %	-31.26%	-34.71%	29.34%	24.74%	64.86%	3,420.29%	-	-
Horiz. %	-3,963.81%	-5,766.53%	-8,831.80%	-6,828.24%	-5,473.85%	-3,320.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.50%	23.77%	23.72%	21.30%	17.30%	16.33%	-	-
YoY %	-5.34%	0.21%	11.36%	23.12%	5.94%	0.00%	-	-
Horiz. %	137.78%	145.56%	145.25%	130.43%	105.94%	100.00%	-	-
Total Cost	91,369	107,256	139,480	118,316	117,083	118,104	105,060	-8.89%
YoY %	-14.81%	-23.10%	17.89%	1.05%	-0.86%	12.42%	-	-
Horiz. %	86.97%	102.09%	132.76%	112.62%	111.44%	112.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	185,286	185,269	191,075	182,525	173,342	170,054	161,156	9.75%
YoY %	0.01%	-3.04%	4.68%	5.30%	1.93%	5.52%	-	-
Horiz. %	114.97%	114.96%	118.57%	113.26%	107.56%	105.52%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Dividend
Div	14,754	17,743	16,498	16,353	10,898	7,909	7,912	51.55%
YoY %	-16.85%	7.55%	0.89%	50.06%	37.79%	-0.04%	-	-
Horiz. %	186.48%	224.25%	208.52%	206.69%	137.74%	99.96%	100.00%	-
Div Payout %	77.87%	64.37%	39.08%	50.10%	41.65%	49.84%	0.00%	-
YoY %	20.97%	64.71%	-22.00%	20.29%	-16.43%	0.00%	-	-
Horiz. %	156.24%	129.15%	78.41%	100.52%	83.57%	100.00%	-	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Equity
Net Worth	185,286	185,269	191,075	182,525	173,342	170,054	161,156	9.75%
YoY %	0.01%	-3.04%	4.68%	5.30%	1.93%	5.52%	-	-
Horiz. %	114.97%	114.96%	118.57%	113.26%	107.56%	105.52%	100.00%	-
NOSH	230,420	229,136	113,518	111,736	108,304	106,884	106,884	66.95%
YoY %	0.56%	101.85%	1.59%	3.17%	1.33%	0.00%	-	-
Horiz. %	215.58%	214.38%	106.21%	104.54%	101.33%	100.00%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Ratio Analysis
NP Margin	17.18%	20.45%	23.23%	21.62%	18.27%	11.85%	-0.46%	-
YoY %	-15.99%	-11.97%	7.45%	18.34%	54.18%	2,676.09%	-	-
Horiz. %	-3,734.78%	-4,445.65%	-5,050.00%	-4,700.00%	-3,971.74%	-2,576.09%	100.00%	-
ROE	10.23%	14.88%	22.09%	17.88%	15.09%	9.33%	-0.30%	-
YoY %	-31.25%	-32.64%	23.55%	18.49%	61.74%	3,210.00%	-	-
Horiz. %	-3,410.00%	-4,960.00%	-7,363.33%	-5,960.00%	-5,030.00%	-3,110.00%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Per Share
RPS	50.61	64.04	87.48	148.87	143.79	135.51	105.78	-38.85%
YoY %	-20.97%	-26.79%	-41.24%	3.53%	6.11%	28.11%	-	-
Horiz. %	47.84%	60.54%	82.70%	140.74%	135.93%	128.11%	100.00%	-
EPS	8.69	13.09	20.33	32.19	26.26	16.05	-0.48	-
YoY %	-33.61%	-35.61%	-36.84%	22.58%	63.61%	3,443.75%	-	-
Horiz. %	-1,810.42%	-2,727.08%	-4,235.42%	-6,706.25%	-5,470.83%	-3,343.75%	100.00%	-
DPS	6.77	8.43	7.94	16.13	11.00	8.00	8.00	-10.54%
YoY %	-19.69%	6.17%	-50.77%	46.64%	37.50%	0.00%	-	-
Horiz. %	84.62%	105.38%	99.25%	201.62%	137.50%	100.00%	100.00%	-
NAPS	0.85	0.88	0.92	1.80	1.74	1.72	1.63	-35.23%
YoY %	-3.41%	-4.35%	-48.89%	3.45%	1.16%	5.52%	-	-
Horiz. %	52.15%	53.99%	56.44%	110.43%	106.75%	105.52%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Adjusted Per Share Value based on latest NOSH - 111,736
RPS	47.88	58.51	78.85	65.51	62.17	58.14	45.39	3.62%
YoY %	-18.17%	-25.80%	20.36%	5.37%	6.93%	28.09%	-	-
Horiz. %	105.49%	128.91%	173.72%	144.33%	136.97%	128.09%	100.00%	-
EPS	8.22	11.96	18.32	14.17	11.36	6.89	-0.21	-
YoY %	-31.27%	-34.72%	29.29%	24.74%	64.88%	3,380.95%	-	-
Horiz. %	-3,914.29%	-5,695.24%	-8,723.81%	-6,747.62%	-5,409.52%	-3,280.95%	100.00%	-
DPS	6.40	7.70	7.16	7.10	4.73	3.43	3.43	51.61%
YoY %	-16.88%	7.54%	0.85%	50.11%	37.90%	0.00%	-	-
Horiz. %	186.59%	224.49%	208.75%	207.00%	137.90%	100.00%	100.00%	-
NAPS	0.8041	0.8041	0.8292	0.7921	0.7523	0.738	0.6994	9.75%
YoY %	0.00%	-3.03%	4.68%	5.29%	1.94%	5.52%	-	-
Horiz. %	114.97%	114.97%	118.56%	113.25%	107.56%	105.52%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	-
Price	0.52	0.63	1.29	1.28	1.47	1.24	0.90	-
P/RPS	1.03	0.98	1.47	0.86	1.02	0.92	0.85	13.67%
YoY %	5.10%	-33.33%	70.93%	-15.69%	10.87%	8.24%	-	-
Horiz. %	121.18%	115.29%	172.94%	101.18%	120.00%	108.24%	100.00%	-
P/EPS	5.98	4.81	6.35	3.98	5.60	7.72	-186.16	-
YoY %	24.32%	-24.25%	59.55%	-28.93%	-27.46%	104.15%	-	-
Horiz. %	-3.21%	-2.58%	-3.41%	-2.14%	-3.01%	-4.15%	100.00%	-
EY	16.72	20.78	15.76	25.15	17.87	12.95	-0.54	-
YoY %	-19.54%	31.85%	-37.34%	40.74%	37.99%	2,498.15%	-	-
Horiz. %	-3,096.30%	-3,848.15%	-2,918.52%	-4,657.41%	-3,309.26%	-2,398.15%	100.00%	-
DY	13.02	13.38	6.16	12.60	7.48	6.45	8.89	28.99%
YoY %	-2.69%	117.21%	-51.11%	68.45%	15.97%	-27.45%	-	-
Horiz. %	146.46%	150.51%	69.29%	141.73%	84.14%	72.55%	100.00%	-
P/NAPS	0.61	0.72	1.40	0.71	0.84	0.72	0.55	7.15%
YoY %	-15.28%	-48.57%	97.18%	-15.48%	16.67%	30.91%	-	-
Horiz. %	110.91%	130.91%	254.55%	129.09%	152.73%	130.91%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Announcement Date
Date	19/05/23	20/02/23	29/11/22	22/08/22	20/05/22	21/02/22	19/11/21	-
Price	0.515	0.61	0.685	1.41	1.52	1.60	1.11	-
P/RPS	1.02	0.95	0.78	0.95	1.06	1.18	1.05	-1.91%
YoY %	7.37%	21.79%	-17.89%	-10.38%	-10.17%	12.38%	-	-
Horiz. %	97.14%	90.48%	74.29%	90.48%	100.95%	112.38%	100.00%	-
P/EPS	5.93	4.66	3.37	4.38	5.79	9.97	-229.59	-
YoY %	27.25%	38.28%	-23.06%	-24.35%	-41.93%	104.34%	-	-
Horiz. %	-2.58%	-2.03%	-1.47%	-1.91%	-2.52%	-4.34%	100.00%	-
EY	16.88	21.46	29.67	22.83	17.28	10.03	-0.44	-
YoY %	-21.34%	-27.67%	29.96%	32.12%	72.28%	2,379.55%	-	-
Horiz. %	-3,836.36%	-4,877.27%	-6,743.18%	-5,188.64%	-3,927.27%	-2,279.55%	100.00%	-
DY	13.14	13.82	11.60	11.44	7.24	5.00	7.21	49.25%
YoY %	-4.92%	19.14%	1.40%	58.01%	44.80%	-30.65%	-	-
Horiz. %	182.25%	191.68%	160.89%	158.67%	100.42%	69.35%	100.00%	-
P/NAPS	0.61	0.69	0.74	0.78	0.87	0.93	0.68	-6.99%
YoY %	-11.59%	-6.76%	-5.13%	-10.34%	-6.45%	36.76%	-	-
Horiz. %	89.71%	101.47%	108.82%	114.71%	127.94%	136.76%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:55:00

EMA 5

5 Mins

BUY

2024-05-14 16:50:00

ADX

10 Mins

BUY

2024-05-14 16:50:00

ADX

5 Mins

BUY

2024-05-14 16:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-14 16:00:00

TURTLE SYSTEM 20

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

482

MPI

MALAYSIAN PACIFIC INDUSTRIES

462

PTRANS

PERAK TRANSIT BERHAD

459

HLIND

HONG LEONG INDUSTRIES BHD

436

GENTING

GENTING BHD

419

SENDAI

EVERSENDAI CORPORATION BERHAD

381

YTL

YTL CORPORATION BHD

302

GENM

GENTING MALAYSIA BERHAD

297

TOPGLOV

TOP GLOVE CORPORATION BHD

268

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More