[FLBHD] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 82.44%
YoY- 89.25%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 148,784 114,370 136,946 122,966 109,021 107,921 98,349 7.13%
PBT 27,523 13,031 14,540 24,148 11,681 10,623 5,878 29.32%
Tax -6,510 -2,461 -3,709 -3,408 -722 123 2,830 -
NP 21,013 10,570 10,831 20,740 10,959 10,746 8,708 15.80%
-
NP to SH 21,013 10,570 10,831 20,740 10,959 10,746 8,708 15.80%
-
Tax Rate 23.65% 18.89% 25.51% 14.11% 6.18% -1.16% -48.15% -
Total Cost 127,771 103,800 126,115 102,226 98,062 97,175 89,641 6.08%
-
Net Worth 184,741 170,279 157,895 146,543 141,384 126,936 119,711 7.49%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 8,256 - - 5,160 - - 6,192 4.90%
Div Payout % 39.29% - - 24.88% - - 71.11% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 184,741 170,279 157,895 146,543 141,384 126,936 119,711 7.49%
NOSH 103,207 103,200 103,200 103,200 103,200 103,200 103,200 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 14.12% 9.24% 7.91% 16.87% 10.05% 9.96% 8.85% -
ROE 11.37% 6.21% 6.86% 14.15% 7.75% 8.47% 7.27% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 144.16 110.82 132.70 119.15 105.64 104.57 95.30 7.13%
EPS 20.36 10.24 10.50 20.10 10.62 10.41 8.44 15.80%
DPS 8.00 0.00 0.00 5.00 0.00 0.00 6.00 4.90%
NAPS 1.79 1.65 1.53 1.42 1.37 1.23 1.16 7.49%
Adjusted Per Share Value based on latest NOSH - 103,200
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 64.57 49.64 59.43 53.37 47.31 46.84 42.68 7.14%
EPS 9.12 4.59 4.70 9.00 4.76 4.66 3.78 15.80%
DPS 3.58 0.00 0.00 2.24 0.00 0.00 2.69 4.87%
NAPS 0.8018 0.739 0.6853 0.636 0.6136 0.5509 0.5195 7.49%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.39 1.50 1.53 1.92 1.30 0.735 0.65 -
P/RPS 0.96 1.35 1.15 1.61 1.23 0.70 0.68 5.91%
P/EPS 6.83 14.65 14.58 9.55 12.24 7.06 7.70 -1.97%
EY 14.65 6.83 6.86 10.47 8.17 14.17 12.98 2.03%
DY 5.76 0.00 0.00 2.60 0.00 0.00 9.23 -7.55%
P/NAPS 0.78 0.91 1.00 1.35 0.95 0.60 0.56 5.67%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 21/11/17 21/11/16 17/11/15 27/11/14 25/11/13 20/11/12 -
Price 1.60 1.46 1.69 2.45 1.15 1.04 0.70 -
P/RPS 1.11 1.32 1.27 2.06 1.09 0.99 0.73 7.23%
P/EPS 7.86 14.25 16.10 12.19 10.83 9.99 8.30 -0.90%
EY 12.72 7.02 6.21 8.20 9.23 10.01 12.05 0.90%
DY 5.00 0.00 0.00 2.04 0.00 0.00 8.57 -8.58%
P/NAPS 0.89 0.88 1.10 1.73 0.84 0.85 0.60 6.78%

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