[FLBHD] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -154.47%
YoY- -119.52%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 147,466 113,506 85,376 132,912 171,462 177,512 212,046 -5.87%
PBT 47,334 2,320 -11,384 -4,184 25,004 23,944 20,866 14.62%
Tax -11,326 152 2,668 358 -5,406 -5,424 -4,960 14.74%
NP 36,008 2,472 -8,716 -3,826 19,598 18,520 15,906 14.58%
-
NP to SH 36,008 2,472 -8,716 -3,826 19,598 18,520 15,906 14.58%
-
Tax Rate 23.93% -6.55% - - 21.62% 22.65% 23.77% -
Total Cost 111,458 111,034 94,092 136,738 151,864 158,992 196,140 -8.98%
-
Net Worth 182,525 160,167 167,301 176,979 173,375 169,247 154,800 2.78%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 16,995 - - 10,230 16,512 - - -
Div Payout % 47.20% - - 0.00% 84.25% - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 182,525 160,167 167,301 176,979 173,375 169,247 154,800 2.78%
NOSH 111,736 106,884 106,884 106,076 103,200 103,200 103,200 1.33%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 24.42% 2.18% -10.21% -2.88% 11.43% 10.43% 7.50% -
ROE 19.73% 1.54% -5.21% -2.16% 11.30% 10.94% 10.28% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 145.43 114.80 84.71 129.92 166.15 172.01 205.47 -5.59%
EPS 35.82 2.50 -8.60 -3.74 19.00 17.94 15.42 15.07%
DPS 16.76 0.00 0.00 10.00 16.00 0.00 0.00 -
NAPS 1.80 1.62 1.66 1.73 1.68 1.64 1.50 3.08%
Adjusted Per Share Value based on latest NOSH - 106,076
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 64.00 49.26 37.05 57.68 74.41 77.04 92.03 -5.87%
EPS 15.63 1.07 -3.78 -1.66 8.51 8.04 6.90 14.59%
DPS 7.38 0.00 0.00 4.44 7.17 0.00 0.00 -
NAPS 0.7921 0.6951 0.7261 0.7681 0.7524 0.7345 0.6718 2.78%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.28 0.855 0.69 1.36 1.15 1.74 1.86 -
P/RPS 0.88 0.74 0.81 1.05 0.69 1.01 0.91 -0.55%
P/EPS 3.60 34.20 -7.98 -36.36 6.06 9.70 12.07 -18.25%
EY 27.74 2.92 -12.53 -2.75 16.51 10.31 8.29 22.28%
DY 13.09 0.00 0.00 7.35 13.91 0.00 0.00 -
P/NAPS 0.71 0.53 0.42 0.79 0.68 1.06 1.24 -8.87%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 22/08/22 27/08/21 17/08/20 20/08/19 20/08/18 22/08/17 23/08/16 -
Price 1.41 0.86 1.07 1.19 1.40 1.72 1.56 -
P/RPS 0.97 0.75 1.26 0.92 0.84 1.00 0.76 4.14%
P/EPS 3.97 34.40 -12.37 -31.82 7.37 9.58 10.12 -14.43%
EY 25.18 2.91 -8.08 -3.14 13.56 10.43 9.88 16.86%
DY 11.89 0.00 0.00 8.40 11.43 0.00 0.00 -
P/NAPS 0.78 0.53 0.64 0.69 0.83 1.05 1.04 -4.67%

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