[FLBHD] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -7.65%
YoY- -12.13%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 172,975 158,148 176,000 178,900 184,209 197,809 201,476 -9.69%
PBT 16,023 7,699 15,493 23,748 26,796 29,067 25,257 -26.23%
Tax -3,082 -1,369 -3,091 -4,828 -6,308 -6,920 -6,076 -36.47%
NP 12,941 6,330 12,402 18,920 20,488 22,147 19,181 -23.13%
-
NP to SH 12,941 6,330 12,402 18,920 20,488 22,147 19,181 -23.13%
-
Tax Rate 19.23% 17.78% 19.95% 20.33% 23.54% 23.81% 24.06% -
Total Cost 160,034 151,818 163,598 159,980 163,721 175,662 182,295 -8.33%
-
Net Worth 173,375 165,120 172,343 170,279 169,247 166,152 159,959 5.53%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 8,256 6,192 - 6,192 6,192 6,192 6,192 21.20%
Div Payout % 63.80% 97.82% - 32.73% 30.22% 27.96% 32.28% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 173,375 165,120 172,343 170,279 169,247 166,152 159,959 5.53%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 103,200 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.48% 4.00% 7.05% 10.58% 11.12% 11.20% 9.52% -
ROE 7.46% 3.83% 7.20% 11.11% 12.11% 13.33% 11.99% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 167.61 153.24 170.54 173.35 178.50 191.68 195.23 -9.69%
EPS 12.54 6.13 12.02 18.33 19.85 21.46 18.59 -23.14%
DPS 8.00 6.00 0.00 6.00 6.00 6.00 6.00 21.20%
NAPS 1.68 1.60 1.67 1.65 1.64 1.61 1.55 5.53%
Adjusted Per Share Value based on latest NOSH - 103,200
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 75.07 68.63 76.38 77.64 79.94 85.85 87.44 -9.69%
EPS 5.62 2.75 5.38 8.21 8.89 9.61 8.32 -23.06%
DPS 3.58 2.69 0.00 2.69 2.69 2.69 2.69 21.05%
NAPS 0.7524 0.7166 0.748 0.739 0.7345 0.7211 0.6942 5.52%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.15 1.11 1.25 1.50 1.74 1.61 1.60 -
P/RPS 0.69 0.72 0.73 0.87 0.97 0.84 0.82 -10.89%
P/EPS 9.17 18.10 10.40 8.18 8.76 7.50 8.61 4.30%
EY 10.90 5.53 9.61 12.22 11.41 13.33 11.62 -4.18%
DY 6.96 5.41 0.00 4.00 3.45 3.73 3.75 51.19%
P/NAPS 0.68 0.69 0.75 0.91 1.06 1.00 1.03 -24.23%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 21/05/18 06/02/18 21/11/17 22/08/17 17/05/17 21/02/17 -
Price 1.40 1.08 1.21 1.46 1.72 1.71 1.68 -
P/RPS 0.84 0.70 0.71 0.84 0.96 0.89 0.86 -1.56%
P/EPS 11.16 17.61 10.07 7.96 8.66 7.97 9.04 15.12%
EY 8.96 5.68 9.93 12.56 11.54 12.55 11.06 -13.13%
DY 5.71 5.56 0.00 4.11 3.49 3.51 3.57 36.88%
P/NAPS 0.83 0.68 0.72 0.88 1.05 1.06 1.08 -16.13%

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