[FLBHD] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 8.11%
YoY- 84.95%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 198,476 213,144 120,128 151,264 125,260 142,396 89,820 14.11%
PBT 32,672 17,432 15,356 18,564 9,248 3,756 4,792 37.66%
Tax -7,560 -4,184 -2,064 -2,200 -400 0 0 -
NP 25,112 13,248 13,292 16,364 8,848 3,756 4,792 31.76%
-
NP to SH 25,112 13,248 13,292 16,364 8,848 3,756 4,792 31.76%
-
Tax Rate 23.14% 24.00% 13.44% 11.85% 4.33% 0.00% 0.00% -
Total Cost 173,364 199,896 106,836 134,900 116,412 138,640 85,028 12.59%
-
Net Worth 166,152 149,640 134,159 126,936 117,647 111,456 97,110 9.35%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 166,152 149,640 134,159 126,936 117,647 111,456 97,110 9.35%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 90,757 2.16%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 12.65% 6.22% 11.06% 10.82% 7.06% 2.64% 5.34% -
ROE 15.11% 8.85% 9.91% 12.89% 7.52% 3.37% 4.93% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 192.32 206.53 116.40 146.57 121.38 137.98 98.97 11.69%
EPS 24.32 12.84 12.88 15.84 8.56 3.64 5.28 28.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.45 1.30 1.23 1.14 1.08 1.07 7.04%
Adjusted Per Share Value based on latest NOSH - 103,200
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 86.14 92.50 52.13 65.65 54.36 61.80 38.98 14.11%
EPS 10.90 5.75 5.77 7.10 3.84 1.63 2.08 31.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7211 0.6494 0.5822 0.5509 0.5106 0.4837 0.4215 9.35%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 - -
Price 1.61 2.06 1.56 1.10 0.63 0.615 0.00 -
P/RPS 0.84 1.00 1.34 0.75 0.52 0.45 0.00 -
P/EPS 6.62 16.05 12.11 6.94 7.35 16.90 0.00 -
EY 15.11 6.23 8.26 14.42 13.61 5.92 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.42 1.20 0.89 0.55 0.57 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 17/05/17 20/05/16 21/05/15 26/05/14 23/05/13 21/05/12 27/05/11 -
Price 1.71 2.34 1.41 1.16 0.71 0.615 0.83 -
P/RPS 0.89 1.13 1.21 0.79 0.58 0.45 0.84 0.96%
P/EPS 7.03 18.23 10.95 7.32 8.28 16.90 15.72 -12.54%
EY 14.23 5.49 9.13 13.67 12.08 5.92 6.36 14.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.61 1.08 0.94 0.62 0.57 0.78 5.24%

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