[FLBHD] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 29.34%
YoY- 8931.8%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 83,204 110,316 134,820 181,696 150,955 143,248 133,975 -27.27%
PBT 9,809 24,449 36,159 55,341 41,475 31,639 18,968 -35.65%
Tax -1,661 -5,502 -8,595 -13,125 -8,836 -5,474 -3,097 -34.06%
NP 8,148 18,947 27,564 42,216 32,639 26,165 15,871 -35.96%
-
NP to SH 8,148 18,947 27,564 42,216 32,639 26,165 15,871 -35.96%
-
Tax Rate 16.93% 22.50% 23.77% 23.72% 21.30% 17.30% 16.33% -
Total Cost 75,056 91,369 107,256 139,480 118,316 117,083 118,104 -26.14%
-
Net Worth 183,482 185,286 185,269 191,075 182,525 173,342 170,054 5.21%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 9,299 14,754 17,743 16,498 16,353 10,898 7,909 11.43%
Div Payout % 114.13% 77.87% 64.37% 39.08% 50.10% 41.65% 49.84% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 183,482 185,286 185,269 191,075 182,525 173,342 170,054 5.21%
NOSH 230,420 230,420 229,136 113,518 111,736 108,304 106,884 67.11%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.79% 17.18% 20.45% 23.23% 21.62% 18.27% 11.85% -
ROE 4.44% 10.23% 14.88% 22.09% 17.88% 15.09% 9.33% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 38.09 50.61 64.04 87.48 148.87 143.79 135.51 -57.18%
EPS 3.73 8.69 13.09 20.33 32.19 26.26 16.05 -62.30%
DPS 4.26 6.77 8.43 7.94 16.13 11.00 8.00 -34.37%
NAPS 0.84 0.85 0.88 0.92 1.80 1.74 1.72 -38.06%
Adjusted Per Share Value based on latest NOSH - 113,518
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 36.11 47.88 58.51 78.85 65.51 62.17 58.14 -27.26%
EPS 3.54 8.22 11.96 18.32 14.17 11.36 6.89 -35.92%
DPS 4.04 6.40 7.70 7.16 7.10 4.73 3.43 11.56%
NAPS 0.7963 0.8041 0.8041 0.8292 0.7921 0.7523 0.738 5.21%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.51 0.52 0.63 1.29 1.28 1.47 1.24 -
P/RPS 1.34 1.03 0.98 1.47 0.86 1.02 0.92 28.58%
P/EPS 13.67 5.98 4.81 6.35 3.98 5.60 7.72 46.51%
EY 7.31 16.72 20.78 15.76 25.15 17.87 12.95 -31.76%
DY 8.35 13.02 13.38 6.16 12.60 7.48 6.45 18.83%
P/NAPS 0.61 0.61 0.72 1.40 0.71 0.84 0.72 -10.49%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 19/05/23 20/02/23 29/11/22 22/08/22 20/05/22 21/02/22 -
Price 0.49 0.515 0.61 0.685 1.41 1.52 1.60 -
P/RPS 1.29 1.02 0.95 0.78 0.95 1.06 1.18 6.13%
P/EPS 13.14 5.93 4.66 3.37 4.38 5.79 9.97 20.26%
EY 7.61 16.88 21.46 29.67 22.83 17.28 10.03 -16.85%
DY 8.69 13.14 13.82 11.60 11.44 7.24 5.00 44.70%
P/NAPS 0.58 0.61 0.69 0.74 0.78 0.87 0.93 -27.06%

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