[FLBHD] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 3420.29%
YoY- 275.58%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 181,696 150,955 143,248 133,975 104,582 101,844 78,550 74.81%
PBT 55,341 41,475 31,639 18,968 -447 -3,005 -10,543 -
Tax -13,125 -8,836 -5,474 -3,097 -31 -440 414 -
NP 42,216 32,639 26,165 15,871 -478 -3,445 -10,129 -
-
NP to SH 42,216 32,639 26,165 15,871 -478 -3,445 -10,129 -
-
Tax Rate 23.72% 21.30% 17.30% 16.33% - - - -
Total Cost 139,480 118,316 117,083 118,104 105,060 105,289 88,679 35.20%
-
Net Worth 191,075 182,525 173,342 170,054 161,156 160,167 155,224 14.84%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 16,498 16,353 10,898 7,909 7,912 2,969 2,969 213.39%
Div Payout % 39.08% 50.10% 41.65% 49.84% 0.00% 0.00% 0.00% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 191,075 182,525 173,342 170,054 161,156 160,167 155,224 14.84%
NOSH 113,518 111,736 108,304 106,884 106,884 106,884 106,884 4.09%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 23.23% 21.62% 18.27% 11.85% -0.46% -3.38% -12.89% -
ROE 22.09% 17.88% 15.09% 9.33% -0.30% -2.15% -6.53% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 87.48 148.87 143.79 135.51 105.78 103.01 79.45 6.62%
EPS 20.33 32.19 26.26 16.05 -0.48 -3.48 -10.24 -
DPS 7.94 16.13 11.00 8.00 8.00 3.00 3.00 91.22%
NAPS 0.92 1.80 1.74 1.72 1.63 1.62 1.57 -29.95%
Adjusted Per Share Value based on latest NOSH - 106,884
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 78.85 65.51 62.17 58.14 45.39 44.20 34.09 74.80%
EPS 18.32 14.17 11.36 6.89 -0.21 -1.50 -4.40 -
DPS 7.16 7.10 4.73 3.43 3.43 1.29 1.29 213.15%
NAPS 0.8292 0.7921 0.7523 0.738 0.6994 0.6951 0.6737 14.83%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.29 1.28 1.47 1.24 0.90 0.855 0.825 -
P/RPS 1.47 0.86 1.02 0.92 0.85 0.83 1.04 25.92%
P/EPS 6.35 3.98 5.60 7.72 -186.16 -24.54 -8.05 -
EY 15.76 25.15 17.87 12.95 -0.54 -4.08 -12.42 -
DY 6.16 12.60 7.48 6.45 8.89 3.51 3.64 41.96%
P/NAPS 1.40 0.71 0.84 0.72 0.55 0.53 0.53 90.97%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 22/08/22 20/05/22 21/02/22 19/11/21 27/08/21 28/05/21 -
Price 0.685 1.41 1.52 1.60 1.11 0.86 0.955 -
P/RPS 0.78 0.95 1.06 1.18 1.05 0.83 1.20 -24.94%
P/EPS 3.37 4.38 5.79 9.97 -229.59 -24.68 -9.32 -
EY 29.67 22.83 17.28 10.03 -0.44 -4.05 -10.73 -
DY 11.60 11.44 7.24 5.00 7.21 3.49 3.14 138.78%
P/NAPS 0.74 0.78 0.87 0.93 0.68 0.53 0.61 13.73%

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