[FLBHD] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 71.05%
YoY- 48.74%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 171,462 177,512 212,046 160,328 150,184 141,100 134,042 4.18%
PBT 25,004 23,944 20,866 25,434 16,838 9,892 7,614 21.90%
Tax -5,406 -5,424 -4,960 -2,698 -1,552 1,416 5,236 -
NP 19,598 18,520 15,906 22,736 15,286 11,308 12,850 7.28%
-
NP to SH 19,598 18,520 15,906 22,736 15,286 11,308 12,850 7.28%
-
Tax Rate 21.62% 22.65% 23.77% 10.61% 9.22% -14.31% -68.77% -
Total Cost 151,864 158,992 196,140 137,592 134,898 129,792 121,192 3.82%
-
Net Worth 173,375 169,247 154,800 142,415 130,031 121,775 126,936 5.33%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 16,512 - - - - - - -
Div Payout % 84.25% - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 173,375 169,247 154,800 142,415 130,031 121,775 126,936 5.33%
NOSH 103,200 103,200 103,200 103,200 105,568 103,200 103,200 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 11.43% 10.43% 7.50% 14.18% 10.18% 8.01% 9.59% -
ROE 11.30% 10.94% 10.28% 15.96% 11.76% 9.29% 10.12% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 166.15 172.01 205.47 155.36 145.53 136.72 129.89 4.18%
EPS 19.00 17.94 15.42 22.04 14.82 10.96 12.46 7.28%
DPS 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.50 1.38 1.26 1.18 1.23 5.33%
Adjusted Per Share Value based on latest NOSH - 103,200
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 74.41 77.04 92.03 69.58 65.18 61.24 58.17 4.18%
EPS 8.51 8.04 6.90 9.87 6.63 4.91 5.58 7.28%
DPS 7.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7524 0.7345 0.6718 0.6181 0.5643 0.5285 0.5509 5.33%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.15 1.74 1.86 1.33 1.46 0.65 0.59 -
P/RPS 0.69 1.01 0.91 0.86 1.00 0.48 0.45 7.38%
P/EPS 6.06 9.70 12.07 6.04 9.86 5.93 4.74 4.17%
EY 16.51 10.31 8.29 16.56 10.15 16.86 21.10 -4.00%
DY 13.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.06 1.24 0.96 1.16 0.55 0.48 5.97%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 20/08/18 22/08/17 23/08/16 21/08/15 22/08/14 22/08/13 17/08/12 -
Price 1.40 1.72 1.56 1.51 1.42 0.72 0.57 -
P/RPS 0.84 1.00 0.76 0.97 0.98 0.53 0.44 11.37%
P/EPS 7.37 9.58 10.12 6.85 9.59 6.57 4.58 8.24%
EY 13.56 10.43 9.88 14.59 10.43 15.22 21.84 -7.63%
DY 11.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.05 1.04 1.09 1.13 0.61 0.46 10.33%

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