[FLBHD] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 142.1%
YoY- 126.49%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 55,752 40,925 52,737 50,132 37,276 39,235 31,423 10.02%
PBT 12,156 3,832 6,075 8,878 3,778 2,634 2,868 27.20%
Tax -2,542 -829 -1,434 -833 -226 808 2,618 -
NP 9,614 3,003 4,641 8,045 3,552 3,442 5,486 9.79%
-
NP to SH 9,614 3,003 4,641 8,045 3,552 3,442 5,486 9.79%
-
Tax Rate 20.91% 21.63% 23.60% 9.38% 5.98% -30.68% -91.28% -
Total Cost 46,138 37,922 48,096 42,087 33,724 35,793 25,937 10.07%
-
Net Worth 173,375 169,247 154,800 142,415 130,031 121,775 126,936 5.33%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 2,064 - - - - - - -
Div Payout % 21.47% - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 173,375 169,247 154,800 142,415 130,031 121,775 126,936 5.33%
NOSH 103,200 103,200 103,200 103,200 105,568 103,200 103,200 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 17.24% 7.34% 8.80% 16.05% 9.53% 8.77% 17.46% -
ROE 5.55% 1.77% 3.00% 5.65% 2.73% 2.83% 4.32% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 54.02 39.66 51.10 48.58 36.12 38.02 30.45 10.02%
EPS 9.32 2.91 4.50 7.80 3.44 3.34 5.32 9.79%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.64 1.50 1.38 1.26 1.18 1.23 5.33%
Adjusted Per Share Value based on latest NOSH - 103,200
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 24.20 17.76 22.89 21.76 16.18 17.03 13.64 10.02%
EPS 4.17 1.30 2.01 3.49 1.54 1.49 2.38 9.79%
DPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7524 0.7345 0.6718 0.6181 0.5643 0.5285 0.5509 5.33%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.15 1.74 1.86 1.33 1.46 0.65 0.59 -
P/RPS 2.13 4.39 3.64 2.74 4.04 1.71 1.94 1.56%
P/EPS 12.34 59.80 41.36 17.06 42.42 19.49 11.10 1.77%
EY 8.10 1.67 2.42 5.86 2.36 5.13 9.01 -1.75%
DY 1.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.06 1.24 0.96 1.16 0.55 0.48 5.97%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 20/08/18 22/08/17 23/08/16 21/08/15 22/08/14 22/08/13 17/08/12 -
Price 1.40 1.72 1.56 1.51 1.42 0.72 0.57 -
P/RPS 2.59 4.34 3.05 3.11 3.93 1.89 1.87 5.57%
P/EPS 15.03 59.11 34.69 19.37 41.26 21.59 10.72 5.79%
EY 6.65 1.69 2.88 5.16 2.42 4.63 9.33 -5.48%
DY 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.05 1.04 1.09 1.13 0.61 0.46 10.33%

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