[FLBHD] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 305.42%
YoY- 275.58%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 60,187 134,820 133,975 87,779 142,381 203,427 176,000 -16.36%
PBT -10,501 36,159 18,968 -9,857 -10,049 37,750 15,493 -
Tax 2,612 -8,595 -3,097 818 3,066 -9,334 -3,091 -
NP -7,889 27,564 15,871 -9,039 -6,983 28,416 12,402 -
-
NP to SH -7,889 27,564 15,871 -9,039 -6,983 28,416 12,402 -
-
Tax Rate - 23.77% 16.33% - - 24.73% 19.95% -
Total Cost 68,076 107,256 118,104 96,818 149,364 175,011 163,598 -13.58%
-
Net Worth 172,561 185,269 170,054 158,347 164,760 185,043 172,343 0.02%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 4,368 18,190 7,909 2,969 5,116 16,633 - -
Div Payout % 0.00% 65.99% 49.84% 0.00% 0.00% 58.53% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 172,561 185,269 170,054 158,347 164,760 185,043 172,343 0.02%
NOSH 230,420 229,136 106,884 106,884 106,884 105,568 103,200 14.31%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -13.11% 20.45% 11.85% -10.30% -4.90% 13.97% 7.05% -
ROE -4.57% 14.88% 9.33% -5.71% -4.24% 15.36% 7.20% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 27.55 64.04 135.51 88.70 139.13 195.68 170.54 -26.19%
EPS -3.61 13.47 16.05 -9.01 -6.83 27.48 12.02 -
DPS 2.00 8.64 8.00 3.00 5.00 16.00 0.00 -
NAPS 0.79 0.88 1.72 1.60 1.61 1.78 1.67 -11.72%
Adjusted Per Share Value based on latest NOSH - 106,884
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 26.12 58.51 58.14 38.10 61.79 88.29 76.38 -16.36%
EPS -3.42 11.96 6.89 -3.92 -3.03 12.33 5.38 -
DPS 1.90 7.89 3.43 1.29 2.22 7.22 0.00 -
NAPS 0.7489 0.8041 0.738 0.6872 0.715 0.8031 0.748 0.02%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.515 0.63 1.24 0.87 1.06 1.51 1.25 -
P/RPS 1.87 0.98 0.92 0.98 0.76 0.77 0.73 16.96%
P/EPS -14.26 4.81 7.72 -9.53 -15.53 5.52 10.40 -
EY -7.01 20.78 12.95 -10.50 -6.44 18.10 9.61 -
DY 3.88 13.71 6.45 3.45 4.72 10.60 0.00 -
P/NAPS 0.65 0.72 0.72 0.54 0.66 0.85 0.75 -2.35%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 20/02/23 21/02/22 26/02/21 17/02/20 26/02/19 06/02/18 -
Price 0.495 0.61 1.60 0.835 1.03 1.71 1.21 -
P/RPS 1.80 0.95 1.18 0.94 0.74 0.87 0.71 16.76%
P/EPS -13.71 4.66 9.97 -9.14 -15.09 6.26 10.07 -
EY -7.30 21.46 10.03 -10.94 -6.62 15.99 9.93 -
DY 4.04 14.16 5.00 3.59 4.85 9.36 0.00 -
P/NAPS 0.63 0.69 0.93 0.52 0.64 0.96 0.72 -2.19%

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