[FLBHD] QoQ TTM Result on 31-Dec-2023 [#4]

Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -35.18%
YoY- -128.62%
Quarter Report
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 60,187 48,035 83,204 110,316 134,820 181,696 150,955 -45.73%
PBT -10,501 -8,658 9,809 24,449 36,159 55,341 41,475 -
Tax 2,612 2,822 -1,661 -5,502 -8,595 -13,125 -8,836 -
NP -7,889 -5,836 8,148 18,947 27,564 42,216 32,639 -
-
NP to SH -7,889 -5,836 8,148 18,947 27,564 42,216 32,639 -
-
Tax Rate - - 16.93% 22.50% 23.77% 23.72% 21.30% -
Total Cost 68,076 53,871 75,056 91,369 107,256 139,480 118,316 -30.75%
-
Net Worth 172,561 181,298 183,482 185,286 185,269 191,075 182,525 -3.66%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 4,368 8,579 9,299 14,754 17,743 16,498 16,353 -58.42%
Div Payout % 0.00% 0.00% 114.13% 77.87% 64.37% 39.08% 50.10% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 172,561 181,298 183,482 185,286 185,269 191,075 182,525 -3.66%
NOSH 230,420 230,420 230,420 230,420 229,136 113,518 111,736 61.80%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -13.11% -12.15% 9.79% 17.18% 20.45% 23.23% 21.62% -
ROE -4.57% -3.22% 4.44% 10.23% 14.88% 22.09% 17.88% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 27.55 21.99 38.09 50.61 64.04 87.48 148.87 -67.42%
EPS -3.61 -2.67 3.73 8.69 13.09 20.33 32.19 -
DPS 2.00 3.93 4.26 6.77 8.43 7.94 16.13 -75.03%
NAPS 0.79 0.83 0.84 0.85 0.88 0.92 1.80 -42.16%
Adjusted Per Share Value based on latest NOSH - 230,420
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 26.12 20.85 36.11 47.88 58.51 78.85 65.51 -45.73%
EPS -3.42 -2.53 3.54 8.22 11.96 18.32 14.17 -
DPS 1.90 3.72 4.04 6.40 7.70 7.16 7.10 -58.37%
NAPS 0.7489 0.7868 0.7963 0.8041 0.8041 0.8292 0.7921 -3.65%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.515 0.50 0.51 0.52 0.63 1.29 1.28 -
P/RPS 1.87 2.27 1.34 1.03 0.98 1.47 0.86 67.60%
P/EPS -14.26 -18.71 13.67 5.98 4.81 6.35 3.98 -
EY -7.01 -5.34 7.31 16.72 20.78 15.76 25.15 -
DY 3.88 7.86 8.35 13.02 13.38 6.16 12.60 -54.30%
P/NAPS 0.65 0.60 0.61 0.61 0.72 1.40 0.71 -5.70%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 24/11/23 21/08/23 19/05/23 20/02/23 29/11/22 22/08/22 -
Price 0.495 0.51 0.49 0.515 0.61 0.685 1.41 -
P/RPS 1.80 2.32 1.29 1.02 0.95 0.78 0.95 52.94%
P/EPS -13.71 -19.09 13.14 5.93 4.66 3.37 4.38 -
EY -7.30 -5.24 7.61 16.88 21.46 29.67 22.83 -
DY 4.04 7.70 8.69 13.14 13.82 11.60 11.44 -49.94%
P/NAPS 0.63 0.61 0.58 0.61 0.69 0.74 0.78 -13.23%

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