[FLBHD] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 137.54%
YoY- 152.2%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 39,687 126,472 78,751 61,948 104,301 148,784 114,370 -16.16%
PBT -6,421 38,396 2,023 -7,387 -6,062 27,523 13,031 -
Tax 2,302 -9,115 913 1,762 2,119 -6,510 -2,461 -
NP -4,119 29,281 2,936 -5,625 -3,943 21,013 10,570 -
-
NP to SH -4,119 29,281 2,936 -5,625 -3,943 21,013 10,570 -
-
Tax Rate - 23.74% -45.13% - - 23.65% 18.89% -
Total Cost 43,806 97,191 75,815 67,573 108,244 127,771 103,800 -13.38%
-
Net Worth 181,298 191,075 161,156 165,352 174,514 184,741 170,279 1.05%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 4,368 13,790 4,943 - 5,102 8,256 - -
Div Payout % 0.00% 47.10% 168.37% - 0.00% 39.29% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 181,298 191,075 161,156 165,352 174,514 184,741 170,279 1.05%
NOSH 230,420 113,518 106,884 106,884 106,744 103,207 103,200 14.31%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -10.38% 23.15% 3.73% -9.08% -3.78% 14.12% 9.24% -
ROE -2.27% 15.32% 1.82% -3.40% -2.26% 11.37% 6.21% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 18.17 60.89 79.65 62.19 102.20 144.16 110.82 -26.00%
EPS -1.89 14.20 2.97 -5.58 -3.86 20.36 10.24 -
DPS 2.00 6.64 5.00 0.00 5.00 8.00 0.00 -
NAPS 0.83 0.92 1.63 1.66 1.71 1.79 1.65 -10.81%
Adjusted Per Share Value based on latest NOSH - 106,884
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 17.22 54.89 34.18 26.88 45.27 64.57 49.64 -16.16%
EPS -1.79 12.71 1.27 -2.44 -1.71 9.12 4.59 -
DPS 1.90 5.99 2.15 0.00 2.21 3.58 0.00 -
NAPS 0.7868 0.8292 0.6994 0.7176 0.7574 0.8018 0.739 1.04%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.50 1.29 0.90 0.775 1.08 1.39 1.50 -
P/RPS 2.75 2.12 1.13 1.25 1.06 0.96 1.35 12.58%
P/EPS -26.52 9.15 30.31 -13.72 -27.95 6.83 14.65 -
EY -3.77 10.93 3.30 -7.29 -3.58 14.65 6.83 -
DY 4.00 5.15 5.56 0.00 4.63 5.76 0.00 -
P/NAPS 0.60 1.40 0.55 0.47 0.63 0.78 0.91 -6.70%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 29/11/22 19/11/21 23/11/20 19/11/19 29/11/18 21/11/17 -
Price 0.51 0.685 1.11 0.885 1.06 1.60 1.46 -
P/RPS 2.81 1.12 1.39 1.42 1.04 1.11 1.32 13.41%
P/EPS -27.05 4.86 37.38 -15.67 -27.44 7.86 14.25 -
EY -3.70 20.58 2.68 -6.38 -3.64 12.72 7.02 -
DY 3.92 9.69 4.50 0.00 4.72 5.00 0.00 -
P/NAPS 0.61 0.74 0.68 0.53 0.62 0.89 0.88 -5.92%

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