[FLBHD] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 44.67%
YoY- -118.1%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 52,739 21,998 19,260 37,845 63,053 25,614 30,923 9.30%
PBT 14,729 863 -1,695 -3,970 15,021 1,059 4,107 23.70%
Tax -3,452 837 428 1,940 -3,807 251 -1,229 18.77%
NP 11,277 1,700 -1,267 -2,030 11,214 1,310 2,878 25.54%
-
NP to SH 11,277 1,700 -1,267 -2,030 11,214 1,310 2,878 25.54%
-
Tax Rate 23.44% -96.99% - - 25.34% -23.70% 29.92% -
Total Cost 41,462 20,298 20,527 39,875 51,839 24,304 28,045 6.72%
-
Net Worth 191,075 161,156 165,352 174,514 184,834 170,279 157,895 3.22%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 5,088 4,943 - - - - - -
Div Payout % 45.12% 290.79% - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 191,075 161,156 165,352 174,514 184,834 170,279 157,895 3.22%
NOSH 113,518 106,884 106,884 106,744 103,259 103,200 103,200 1.60%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 21.38% 7.73% -6.58% -5.36% 17.79% 5.11% 9.31% -
ROE 5.90% 1.05% -0.77% -1.16% 6.07% 0.77% 1.82% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 25.39 22.25 19.34 37.08 61.06 24.82 29.96 -2.71%
EPS 5.43 1.72 -1.27 -1.99 10.86 1.27 2.79 11.73%
DPS 2.45 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.63 1.66 1.71 1.79 1.65 1.53 -8.12%
Adjusted Per Share Value based on latest NOSH - 106,744
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 22.89 9.55 8.36 16.42 27.36 11.12 13.42 9.30%
EPS 4.89 0.74 -0.55 -0.88 4.87 0.57 1.25 25.51%
DPS 2.21 2.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8292 0.6994 0.7176 0.7574 0.8022 0.739 0.6853 3.22%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.29 0.90 0.775 1.08 1.39 1.50 1.53 -
P/RPS 5.08 4.05 4.01 2.91 2.28 6.04 5.11 -0.09%
P/EPS 23.76 52.34 -60.93 -54.30 12.80 118.17 54.86 -13.01%
EY 4.21 1.91 -1.64 -1.84 7.81 0.85 1.82 14.99%
DY 1.90 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.55 0.47 0.63 0.78 0.91 1.00 5.76%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 19/11/21 23/11/20 19/11/19 29/11/18 21/11/17 21/11/16 -
Price 0.685 1.11 0.885 1.06 1.60 1.46 1.69 -
P/RPS 2.70 4.99 4.58 2.86 2.62 5.88 5.64 -11.54%
P/EPS 12.62 64.56 -69.58 -53.29 14.73 115.02 60.60 -23.00%
EY 7.93 1.55 -1.44 -1.88 6.79 0.87 1.65 29.89%
DY 3.58 4.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.68 0.53 0.62 0.89 0.88 1.10 -6.39%

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