[FLBHD] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- 34.29%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 150,419 147,208 132,803 122,150 120,378 5.72%
PBT 17,295 15,349 8,384 15,329 10,793 12.50%
Tax -1,263 -213 3,216 -1,609 -576 21.67%
NP 16,032 15,136 11,600 13,720 10,217 11.91%
-
NP to SH 16,032 15,136 11,600 13,720 10,217 11.91%
-
Tax Rate 7.30% 1.39% -38.36% 10.50% 5.34% -
Total Cost 134,387 132,072 121,203 108,430 110,161 5.09%
-
Net Worth 130,031 122,808 115,584 106,225 101,897 6.28%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 8,256 8,256 - 12,717 - -
Div Payout % 51.50% 54.55% - 92.69% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 130,031 122,808 115,584 106,225 101,897 6.28%
NOSH 103,200 103,200 103,200 99,275 90,979 3.19%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.66% 10.28% 8.73% 11.23% 8.49% -
ROE 12.33% 12.32% 10.04% 12.92% 10.03% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 145.75 142.64 128.69 123.04 132.31 2.44%
EPS 15.53 14.67 11.24 13.81 11.23 8.43%
DPS 8.00 8.00 0.00 12.81 0.00 -
NAPS 1.26 1.19 1.12 1.07 1.12 2.98%
Adjusted Per Share Value based on latest NOSH - 103,267
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 65.28 63.89 57.64 53.01 52.24 5.72%
EPS 6.96 6.57 5.03 5.95 4.43 11.94%
DPS 3.58 3.58 0.00 5.52 0.00 -
NAPS 0.5643 0.533 0.5016 0.461 0.4422 6.28%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 1.03 1.19 0.72 0.69 0.00 -
P/RPS 0.71 0.83 0.56 0.56 0.00 -
P/EPS 6.63 8.11 6.41 4.99 0.00 -
EY 15.08 12.32 15.61 20.03 0.00 -
DY 7.77 6.72 0.00 18.57 0.00 -
P/NAPS 0.82 1.00 0.64 0.64 0.00 -
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 09/02/15 25/02/14 25/02/13 21/02/12 - -
Price 1.11 1.12 0.64 0.615 0.00 -
P/RPS 0.76 0.79 0.50 0.50 0.00 -
P/EPS 7.15 7.64 5.69 4.45 0.00 -
EY 14.00 13.10 17.56 22.47 0.00 -
DY 7.21 7.14 0.00 20.83 0.00 -
P/NAPS 0.88 0.94 0.57 0.57 0.00 -

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