[FLBHD] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -36.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 147,208 132,803 122,150 120,378 6.93%
PBT 15,349 8,384 15,329 10,793 12.44%
Tax -213 3,216 -1,609 -576 -28.20%
NP 15,136 11,600 13,720 10,217 13.98%
-
NP to SH 15,136 11,600 13,720 10,217 13.98%
-
Tax Rate 1.39% -38.36% 10.50% 5.34% -
Total Cost 132,072 121,203 108,430 110,161 6.22%
-
Net Worth 122,808 115,584 106,225 101,897 6.41%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 8,256 - 12,717 - -
Div Payout % 54.55% - 92.69% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 122,808 115,584 106,225 101,897 6.41%
NOSH 103,200 103,200 99,275 90,979 4.28%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.28% 8.73% 11.23% 8.49% -
ROE 12.32% 10.04% 12.92% 10.03% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 142.64 128.69 123.04 132.31 2.53%
EPS 14.67 11.24 13.81 11.23 9.30%
DPS 8.00 0.00 12.81 0.00 -
NAPS 1.19 1.12 1.07 1.12 2.03%
Adjusted Per Share Value based on latest NOSH - 91,207
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 63.89 57.64 53.01 52.24 6.93%
EPS 6.57 5.03 5.95 4.43 14.02%
DPS 3.58 0.00 5.52 0.00 -
NAPS 0.533 0.5016 0.461 0.4422 6.41%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/13 31/12/12 30/12/11 - -
Price 1.19 0.72 0.69 0.00 -
P/RPS 0.83 0.56 0.56 0.00 -
P/EPS 8.11 6.41 4.99 0.00 -
EY 12.32 15.61 20.03 0.00 -
DY 6.72 0.00 18.57 0.00 -
P/NAPS 1.00 0.64 0.64 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 25/02/14 25/02/13 21/02/12 - -
Price 1.12 0.64 0.615 0.00 -
P/RPS 0.79 0.50 0.50 0.00 -
P/EPS 7.64 5.69 4.45 0.00 -
EY 13.10 17.56 22.47 0.00 -
DY 7.14 0.00 20.83 0.00 -
P/NAPS 0.94 0.57 0.57 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