[FLBHD] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -4.41%
YoY- 1.98%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 152,493 182,594 163,954 145,361 143,894 131,132 115,784 4.69%
PBT 17,374 19,386 32,197 15,574 14,164 7,837 14,150 3.47%
Tax -3,281 -4,945 -4,544 -962 164 3,773 -705 29.18%
NP 14,093 14,441 27,653 14,612 14,328 11,610 13,445 0.78%
-
NP to SH 14,093 14,441 27,653 14,612 14,328 11,610 13,445 0.78%
-
Tax Rate 18.88% 25.51% 14.11% 6.18% -1.16% -48.14% 4.98% -
Total Cost 138,400 168,153 136,301 130,749 129,566 119,521 102,338 5.15%
-
Net Worth 170,279 157,895 146,543 141,384 126,936 119,711 112,588 7.13%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - 6,879 - - 8,256 - -
Div Payout % - - 24.88% - - 71.11% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 170,279 157,895 146,543 141,384 126,936 119,711 112,588 7.13%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 97,902 0.88%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.24% 7.91% 16.87% 10.05% 9.96% 8.85% 11.61% -
ROE 8.28% 9.15% 18.87% 10.33% 11.29% 9.70% 11.94% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 147.76 176.93 158.87 140.85 139.43 127.07 118.26 3.77%
EPS 13.65 14.00 26.80 14.16 13.88 11.25 13.73 -0.09%
DPS 0.00 0.00 6.67 0.00 0.00 8.00 0.00 -
NAPS 1.65 1.53 1.42 1.37 1.23 1.16 1.15 6.19%
Adjusted Per Share Value based on latest NOSH - 103,200
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 66.18 79.24 71.15 63.09 62.45 56.91 50.25 4.69%
EPS 6.12 6.27 12.00 6.34 6.22 5.04 5.84 0.78%
DPS 0.00 0.00 2.99 0.00 0.00 3.58 0.00 -
NAPS 0.739 0.6853 0.636 0.6136 0.5509 0.5195 0.4886 7.13%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.50 1.53 1.92 1.30 0.735 0.65 0.52 -
P/RPS 1.02 0.86 1.21 0.92 0.53 0.51 0.44 15.02%
P/EPS 10.98 10.93 7.17 9.18 5.29 5.78 3.79 19.37%
EY 9.10 9.15 13.96 10.89 18.89 17.31 26.41 -16.25%
DY 0.00 0.00 3.47 0.00 0.00 12.31 0.00 -
P/NAPS 0.91 1.00 1.35 0.95 0.60 0.56 0.45 12.44%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 21/11/16 17/11/15 27/11/14 25/11/13 20/11/12 29/11/11 -
Price 1.46 1.69 2.45 1.15 1.04 0.70 0.60 -
P/RPS 0.99 0.96 1.54 0.82 0.75 0.55 0.51 11.67%
P/EPS 10.69 12.08 9.14 8.12 7.49 6.22 4.37 16.06%
EY 9.35 8.28 10.94 12.31 13.35 16.07 22.89 -13.85%
DY 0.00 0.00 2.72 0.00 0.00 11.43 0.00 -
P/NAPS 0.88 1.10 1.73 0.84 0.85 0.60 0.52 9.15%

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