[FLBHD] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 86.48%
YoY- 355.58%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 33,676 131,692 94,600 131,516 151,420 119,916 198,476 -25.58%
PBT -8,216 38,624 -12,060 -9,316 10,080 1,384 32,672 -
Tax 3,344 -9,028 480 2,096 -3,056 -644 -7,560 -
NP -4,872 29,596 -11,580 -7,220 7,024 740 25,112 -
-
NP to SH -4,872 29,596 -11,580 -7,220 7,024 740 25,112 -
-
Tax Rate - 23.37% - - 30.32% 46.53% 23.14% -
Total Cost 38,548 102,096 106,180 138,736 144,396 119,176 173,364 -22.15%
-
Net Worth 185,286 173,342 155,224 171,571 181,159 165,120 166,152 1.83%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 11,954 - - 20,470 24,768 - -
Div Payout % - 40.39% - - 291.43% 3,347.03% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 185,286 173,342 155,224 171,571 181,159 165,120 166,152 1.83%
NOSH 230,420 108,304 106,884 106,884 105,996 103,200 103,200 14.31%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -14.47% 22.47% -12.24% -5.49% 4.64% 0.62% 12.65% -
ROE -2.63% 17.07% -7.46% -4.21% 3.88% 0.45% 15.11% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 15.45 132.19 95.68 128.78 147.94 116.20 192.32 -34.29%
EPS -2.24 29.72 -11.72 -7.08 6.88 0.72 24.32 -
DPS 0.00 12.00 0.00 0.00 20.00 24.00 0.00 -
NAPS 0.85 1.74 1.57 1.68 1.77 1.60 1.61 -10.09%
Adjusted Per Share Value based on latest NOSH - 108,304
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 14.62 57.15 41.06 57.08 65.71 52.04 86.14 -25.58%
EPS -2.11 12.84 -5.03 -3.13 3.05 0.32 10.90 -
DPS 0.00 5.19 0.00 0.00 8.88 10.75 0.00 -
NAPS 0.8041 0.7523 0.6737 0.7446 0.7862 0.7166 0.7211 1.83%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.52 1.47 0.825 0.70 1.60 1.11 1.61 -
P/RPS 3.37 1.11 0.86 0.54 1.08 0.96 0.84 26.04%
P/EPS -23.27 4.95 -7.04 -9.90 23.31 154.80 6.62 -
EY -4.30 20.21 -14.20 -10.10 4.29 0.65 15.11 -
DY 0.00 8.16 0.00 0.00 12.50 21.62 0.00 -
P/NAPS 0.61 0.84 0.53 0.42 0.90 0.69 1.00 -7.90%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 19/05/23 20/05/22 28/05/21 12/06/20 27/05/19 21/05/18 17/05/17 -
Price 0.52 1.52 0.955 0.73 1.51 1.08 1.71 -
P/RPS 3.37 1.15 1.00 0.57 1.02 0.93 0.89 24.83%
P/EPS -23.27 5.12 -8.15 -10.33 22.00 150.62 7.03 -
EY -4.30 19.54 -12.26 -9.68 4.54 0.66 14.23 -
DY 0.00 7.89 0.00 0.00 13.25 22.22 0.00 -
P/NAPS 0.61 0.87 0.61 0.43 0.85 0.68 1.06 -8.79%

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