[FLBHD] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 26.71%
YoY- 23.4%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 182,594 163,954 145,361 143,894 131,132 115,784 124,250 6.62%
PBT 19,386 32,197 15,574 14,164 7,837 14,150 16,140 3.09%
Tax -4,945 -4,544 -962 164 3,773 -705 0 -
NP 14,441 27,653 14,612 14,328 11,610 13,445 16,140 -1.83%
-
NP to SH 14,441 27,653 14,612 14,328 11,610 13,445 16,140 -1.83%
-
Tax Rate 25.51% 14.11% 6.18% -1.16% -48.14% 4.98% 0.00% -
Total Cost 168,153 136,301 130,749 129,566 119,521 102,338 108,110 7.63%
-
Net Worth 157,895 146,543 141,384 126,936 119,711 112,588 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 6,879 - - 8,256 - - -
Div Payout % - 24.88% - - 71.11% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 157,895 146,543 141,384 126,936 119,711 112,588 0 -
NOSH 103,200 103,200 103,200 103,200 103,200 97,902 91,015 2.11%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.91% 16.87% 10.05% 9.96% 8.85% 11.61% 12.99% -
ROE 9.15% 18.87% 10.33% 11.29% 9.70% 11.94% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 176.93 158.87 140.85 139.43 127.07 118.26 136.52 4.41%
EPS 14.00 26.80 14.16 13.88 11.25 13.73 17.73 -3.85%
DPS 0.00 6.67 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.53 1.42 1.37 1.23 1.16 1.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 103,200
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 79.24 71.15 63.09 62.45 56.91 50.25 53.92 6.62%
EPS 6.27 12.00 6.34 6.22 5.04 5.84 7.00 -1.81%
DPS 0.00 2.99 0.00 0.00 3.58 0.00 0.00 -
NAPS 0.6853 0.636 0.6136 0.5509 0.5195 0.4886 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 - -
Price 1.53 1.92 1.30 0.735 0.65 0.52 0.00 -
P/RPS 0.86 1.21 0.92 0.53 0.51 0.44 0.00 -
P/EPS 10.93 7.17 9.18 5.29 5.78 3.79 0.00 -
EY 9.15 13.96 10.89 18.89 17.31 26.41 0.00 -
DY 0.00 3.47 0.00 0.00 12.31 0.00 0.00 -
P/NAPS 1.00 1.35 0.95 0.60 0.56 0.45 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 17/11/15 27/11/14 25/11/13 20/11/12 29/11/11 - -
Price 1.69 2.45 1.15 1.04 0.70 0.60 0.00 -
P/RPS 0.96 1.54 0.82 0.75 0.55 0.51 0.00 -
P/EPS 12.08 9.14 8.12 7.49 6.22 4.37 0.00 -
EY 8.28 10.94 12.31 13.35 16.07 22.89 0.00 -
DY 0.00 2.72 0.00 0.00 11.43 0.00 0.00 -
P/NAPS 1.10 1.73 0.84 0.85 0.60 0.52 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