[FLBHD] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 42.96%
YoY- 98.8%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 105,001 82,597 139,068 198,378 152,493 182,594 163,954 -7.15%
PBT 2,697 -9,849 -8,082 36,697 17,374 19,386 32,197 -33.82%
Tax 1,217 2,349 2,825 -8,680 -3,281 -4,945 -4,544 -
NP 3,914 -7,500 -5,257 28,017 14,093 14,441 27,653 -27.78%
-
NP to SH 3,914 -7,500 -5,257 28,017 14,093 14,441 27,653 -27.78%
-
Tax Rate -45.12% - - 23.65% 18.88% 25.51% 14.11% -
Total Cost 101,086 90,097 144,325 170,361 138,400 168,153 136,301 -4.85%
-
Net Worth 161,156 165,352 174,514 184,740 170,279 157,895 146,543 1.59%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 6,591 - 6,803 11,008 - - 6,879 -0.70%
Div Payout % 168.37% - 0.00% 39.29% - - 24.88% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 161,156 165,352 174,514 184,740 170,279 157,895 146,543 1.59%
NOSH 106,884 106,884 106,744 103,207 103,200 103,200 103,200 0.58%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 3.73% -9.08% -3.78% 14.12% 9.24% 7.91% 16.87% -
ROE 2.43% -4.54% -3.01% 15.17% 8.28% 9.15% 18.87% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 106.20 82.92 136.27 192.21 147.76 176.93 158.87 -6.48%
EPS 3.96 -7.44 -5.15 27.15 13.65 14.00 26.80 -27.26%
DPS 6.67 0.00 6.67 10.67 0.00 0.00 6.67 0.00%
NAPS 1.63 1.66 1.71 1.79 1.65 1.53 1.42 2.32%
Adjusted Per Share Value based on latest NOSH - 103,259
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 45.57 35.85 60.35 86.09 66.18 79.24 71.15 -7.15%
EPS 1.70 -3.25 -2.28 12.16 6.12 6.27 12.00 -27.77%
DPS 2.86 0.00 2.95 4.78 0.00 0.00 2.99 -0.73%
NAPS 0.6994 0.7176 0.7574 0.8018 0.739 0.6853 0.636 1.59%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.90 0.775 1.08 1.39 1.50 1.53 1.92 -
P/RPS 0.85 0.93 0.79 0.72 1.02 0.86 1.21 -5.71%
P/EPS 22.73 -10.29 -20.96 5.12 10.98 10.93 7.17 21.18%
EY 4.40 -9.72 -4.77 19.53 9.10 9.15 13.96 -17.49%
DY 7.41 0.00 6.17 7.67 0.00 0.00 3.47 13.46%
P/NAPS 0.55 0.47 0.63 0.78 0.91 1.00 1.35 -13.88%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 19/11/21 23/11/20 19/11/19 29/11/18 21/11/17 21/11/16 17/11/15 -
Price 1.11 0.885 1.06 1.60 1.46 1.69 2.45 -
P/RPS 1.05 1.07 0.78 0.83 0.99 0.96 1.54 -6.17%
P/EPS 28.03 -11.75 -20.58 5.89 10.69 12.08 9.14 20.51%
EY 3.57 -8.51 -4.86 16.97 9.35 8.28 10.94 -17.01%
DY 6.01 0.00 6.29 6.67 0.00 0.00 2.72 14.11%
P/NAPS 0.68 0.53 0.62 0.89 0.88 1.10 1.73 -14.40%

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