[FLBHD] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -94.48%
YoY- -114.07%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 52,916 168,629 105,001 82,597 139,068 198,378 152,493 -16.16%
PBT -8,561 51,194 2,697 -9,849 -8,082 36,697 17,374 -
Tax 3,069 -12,153 1,217 2,349 2,825 -8,680 -3,281 -
NP -5,492 39,041 3,914 -7,500 -5,257 28,017 14,093 -
-
NP to SH -5,492 39,041 3,914 -7,500 -5,257 28,017 14,093 -
-
Tax Rate - 23.74% -45.12% - - 23.65% 18.88% -
Total Cost 58,408 129,588 101,086 90,097 144,325 170,361 138,400 -13.38%
-
Net Worth 181,298 191,075 161,156 165,352 174,514 184,740 170,279 1.05%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 5,824 18,387 6,591 - 6,803 11,008 - -
Div Payout % 0.00% 47.10% 168.37% - 0.00% 39.29% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 181,298 191,075 161,156 165,352 174,514 184,740 170,279 1.05%
NOSH 230,420 113,518 106,884 106,884 106,744 103,207 103,200 14.31%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -10.38% 23.15% 3.73% -9.08% -3.78% 14.12% 9.24% -
ROE -3.03% 20.43% 2.43% -4.54% -3.01% 15.17% 8.28% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 24.23 81.19 106.20 82.92 136.27 192.21 147.76 -26.00%
EPS -2.52 18.93 3.96 -7.44 -5.15 27.15 13.65 -
DPS 2.67 8.85 6.67 0.00 6.67 10.67 0.00 -
NAPS 0.83 0.92 1.63 1.66 1.71 1.79 1.65 -10.81%
Adjusted Per Share Value based on latest NOSH - 230,420
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 22.97 73.18 45.57 35.85 60.35 86.09 66.18 -16.16%
EPS -2.38 16.94 1.70 -3.25 -2.28 12.16 6.12 -
DPS 2.53 7.98 2.86 0.00 2.95 4.78 0.00 -
NAPS 0.7868 0.8292 0.6994 0.7176 0.7574 0.8018 0.739 1.04%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.50 1.29 0.90 0.775 1.08 1.39 1.50 -
P/RPS 2.06 1.59 0.85 0.93 0.79 0.72 1.02 12.42%
P/EPS -19.89 6.86 22.73 -10.29 -20.96 5.12 10.98 -
EY -5.03 14.57 4.40 -9.72 -4.77 19.53 9.10 -
DY 5.33 6.86 7.41 0.00 6.17 7.67 0.00 -
P/NAPS 0.60 1.40 0.55 0.47 0.63 0.78 0.91 -6.70%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 29/11/22 19/11/21 23/11/20 19/11/19 29/11/18 21/11/17 -
Price 0.51 0.685 1.11 0.885 1.06 1.60 1.46 -
P/RPS 2.11 0.84 1.05 1.07 0.78 0.83 0.99 13.43%
P/EPS -20.28 3.64 28.03 -11.75 -20.58 5.89 10.69 -
EY -4.93 27.44 3.57 -8.51 -4.86 16.97 9.35 -
DY 5.23 12.92 6.01 0.00 6.29 6.67 0.00 -
P/NAPS 0.61 0.74 0.68 0.53 0.62 0.89 0.88 -5.92%

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