[FLBHD] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -48.96%
YoY- -71.42%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 203,427 210,414 172,975 158,148 176,000 178,900 184,209 6.82%
PBT 37,750 29,985 16,023 7,699 15,493 23,748 26,796 25.59%
Tax -9,334 -7,140 -3,082 -1,369 -3,091 -4,828 -6,308 29.75%
NP 28,416 22,845 12,941 6,330 12,402 18,920 20,488 24.29%
-
NP to SH 28,416 22,845 12,941 6,330 12,402 18,920 20,488 24.29%
-
Tax Rate 24.73% 23.81% 19.23% 17.78% 19.95% 20.33% 23.54% -
Total Cost 175,011 187,569 160,034 151,818 163,598 159,980 163,721 4.53%
-
Net Worth 185,043 184,834 173,375 165,120 172,343 170,279 169,247 6.11%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 16,572 8,256 8,256 6,192 - 6,192 6,192 92.42%
Div Payout % 58.32% 36.14% 63.80% 97.82% - 32.73% 30.22% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 185,043 184,834 173,375 165,120 172,343 170,279 169,247 6.11%
NOSH 105,568 103,259 103,200 103,200 103,200 103,200 103,200 1.51%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.97% 10.86% 7.48% 4.00% 7.05% 10.58% 11.12% -
ROE 15.36% 12.36% 7.46% 3.83% 7.20% 11.11% 12.11% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 195.68 203.77 167.61 153.24 170.54 173.35 178.50 6.29%
EPS 27.33 22.12 12.54 6.13 12.02 18.33 19.85 23.68%
DPS 16.00 8.00 8.00 6.00 0.00 6.00 6.00 91.95%
NAPS 1.78 1.79 1.68 1.60 1.67 1.65 1.64 5.59%
Adjusted Per Share Value based on latest NOSH - 103,200
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 88.29 91.32 75.07 68.63 76.38 77.64 79.94 6.82%
EPS 12.33 9.91 5.62 2.75 5.38 8.21 8.89 24.29%
DPS 7.19 3.58 3.58 2.69 0.00 2.69 2.69 92.25%
NAPS 0.8031 0.8022 0.7524 0.7166 0.748 0.739 0.7345 6.11%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.51 1.39 1.15 1.11 1.25 1.50 1.74 -
P/RPS 0.77 0.68 0.69 0.72 0.73 0.87 0.97 -14.23%
P/EPS 5.52 6.28 9.17 18.10 10.40 8.18 8.76 -26.43%
EY 18.10 15.92 10.90 5.53 9.61 12.22 11.41 35.90%
DY 10.60 5.76 6.96 5.41 0.00 4.00 3.45 110.91%
P/NAPS 0.85 0.78 0.68 0.69 0.75 0.91 1.06 -13.65%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 29/11/18 20/08/18 21/05/18 06/02/18 21/11/17 22/08/17 -
Price 1.71 1.60 1.40 1.08 1.21 1.46 1.72 -
P/RPS 0.87 0.79 0.84 0.70 0.71 0.84 0.96 -6.33%
P/EPS 6.26 7.23 11.16 17.61 10.07 7.96 8.66 -19.40%
EY 15.99 13.83 8.96 5.68 9.93 12.56 11.54 24.21%
DY 9.36 5.00 5.71 5.56 0.00 4.11 3.49 92.68%
P/NAPS 0.96 0.89 0.83 0.68 0.72 0.88 1.05 -5.78%

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