[FLBHD] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 35.23%
YoY- 129.12%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 133,975 87,779 142,381 203,427 176,000 201,476 180,733 -4.86%
PBT 18,968 -9,857 -10,049 37,750 15,493 25,257 36,317 -10.25%
Tax -3,097 818 3,066 -9,334 -3,091 -6,076 -4,595 -6.35%
NP 15,871 -9,039 -6,983 28,416 12,402 19,181 31,722 -10.89%
-
NP to SH 15,871 -9,039 -6,983 28,416 12,402 19,181 31,722 -10.89%
-
Tax Rate 16.33% - - 24.73% 19.95% 24.06% 12.65% -
Total Cost 118,104 96,818 149,364 175,011 163,598 182,295 149,011 -3.79%
-
Net Worth 170,054 158,347 164,760 185,043 172,343 159,959 146,543 2.50%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 7,909 2,969 5,116 16,633 - 6,192 15,480 -10.57%
Div Payout % 49.84% 0.00% 0.00% 58.53% - 32.28% 48.80% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 170,054 158,347 164,760 185,043 172,343 159,959 146,543 2.50%
NOSH 106,884 106,884 106,884 105,568 103,200 103,200 103,200 0.58%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 11.85% -10.30% -4.90% 13.97% 7.05% 9.52% 17.55% -
ROE 9.33% -5.71% -4.24% 15.36% 7.20% 11.99% 21.65% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 135.51 88.70 139.13 195.68 170.54 195.23 175.13 -4.18%
EPS 16.05 -9.01 -6.83 27.48 12.02 18.59 30.74 -10.25%
DPS 8.00 3.00 5.00 16.00 0.00 6.00 15.00 -9.93%
NAPS 1.72 1.60 1.61 1.78 1.67 1.55 1.42 3.24%
Adjusted Per Share Value based on latest NOSH - 105,568
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 58.14 38.10 61.79 88.29 76.38 87.44 78.44 -4.86%
EPS 6.89 -3.92 -3.03 12.33 5.38 8.32 13.77 -10.88%
DPS 3.43 1.29 2.22 7.22 0.00 2.69 6.72 -10.59%
NAPS 0.738 0.6872 0.715 0.8031 0.748 0.6942 0.636 2.50%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.24 0.87 1.06 1.51 1.25 1.60 2.88 -
P/RPS 0.92 0.98 0.76 0.77 0.73 0.82 1.64 -9.17%
P/EPS 7.72 -9.53 -15.53 5.52 10.40 8.61 9.37 -3.17%
EY 12.95 -10.50 -6.44 18.10 9.61 11.62 10.67 3.27%
DY 6.45 3.45 4.72 10.60 0.00 3.75 5.21 3.61%
P/NAPS 0.72 0.54 0.66 0.85 0.75 1.03 2.03 -15.85%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 21/02/22 26/02/21 17/02/20 26/02/19 06/02/18 21/02/17 22/02/16 -
Price 1.60 0.835 1.03 1.71 1.21 1.68 2.55 -
P/RPS 1.18 0.94 0.74 0.87 0.71 0.86 1.46 -3.48%
P/EPS 9.97 -9.14 -15.09 6.26 10.07 9.04 8.30 3.09%
EY 10.03 -10.94 -6.62 15.99 9.93 11.06 12.05 -3.00%
DY 5.00 3.59 4.85 9.36 0.00 3.57 5.88 -2.66%
P/NAPS 0.93 0.52 0.64 0.96 0.72 1.08 1.80 -10.41%

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