[FLBHD] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 24.39%
YoY- 129.12%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 158,944 184,152 211,303 203,427 210,414 172,975 158,148 0.33%
PBT 4,165 23,156 39,924 37,750 29,985 16,023 7,699 -33.58%
Tax -705 -6,452 -9,937 -9,334 -7,140 -3,082 -1,369 -35.72%
NP 3,460 16,704 29,987 28,416 22,845 12,941 6,330 -33.12%
-
NP to SH 3,460 16,704 29,987 28,416 22,845 12,941 6,330 -33.12%
-
Tax Rate 16.93% 27.86% 24.89% 24.73% 23.81% 19.23% 17.78% -
Total Cost 155,484 167,448 181,316 175,011 187,569 160,034 151,818 1.60%
-
Net Worth 174,514 176,979 181,159 185,043 184,834 173,375 165,120 3.75%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 13,434 13,434 15,498 16,572 8,256 8,256 6,192 67.51%
Div Payout % 388.27% 80.42% 51.68% 58.32% 36.14% 63.80% 97.82% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 174,514 176,979 181,159 185,043 184,834 173,375 165,120 3.75%
NOSH 106,744 106,076 105,996 105,568 103,259 103,200 103,200 2.27%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.18% 9.07% 14.19% 13.97% 10.86% 7.48% 4.00% -
ROE 1.98% 9.44% 16.55% 15.36% 12.36% 7.46% 3.83% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 155.74 180.01 206.45 195.68 203.77 167.61 153.24 1.08%
EPS 3.39 16.33 29.30 27.33 22.12 12.54 6.13 -32.60%
DPS 13.00 13.00 15.00 16.00 8.00 8.00 6.00 67.36%
NAPS 1.71 1.73 1.77 1.78 1.79 1.68 1.60 4.52%
Adjusted Per Share Value based on latest NOSH - 105,568
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 68.98 79.92 91.70 88.29 91.32 75.07 68.63 0.33%
EPS 1.50 7.25 13.01 12.33 9.91 5.62 2.75 -33.21%
DPS 5.83 5.83 6.73 7.19 3.58 3.58 2.69 67.39%
NAPS 0.7574 0.7681 0.7862 0.8031 0.8022 0.7524 0.7166 3.75%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.08 1.36 1.60 1.51 1.39 1.15 1.11 -
P/RPS 0.69 0.76 0.78 0.77 0.68 0.69 0.72 -2.79%
P/EPS 31.86 8.33 5.46 5.52 6.28 9.17 18.10 45.73%
EY 3.14 12.01 18.31 18.10 15.92 10.90 5.53 -31.40%
DY 12.04 9.56 9.38 10.60 5.76 6.96 5.41 70.37%
P/NAPS 0.63 0.79 0.90 0.85 0.78 0.68 0.69 -5.87%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 20/08/19 27/05/19 26/02/19 29/11/18 20/08/18 21/05/18 -
Price 1.06 1.19 1.51 1.71 1.60 1.40 1.08 -
P/RPS 0.68 0.66 0.73 0.87 0.79 0.84 0.70 -1.91%
P/EPS 31.27 7.29 5.15 6.26 7.23 11.16 17.61 46.58%
EY 3.20 13.72 19.40 15.99 13.83 8.96 5.68 -31.76%
DY 12.26 10.92 9.93 9.36 5.00 5.71 5.56 69.33%
P/NAPS 0.62 0.69 0.85 0.96 0.89 0.83 0.68 -5.96%

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