[FLBHD] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
09-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 52.99%
YoY- 15.56%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 61,630 64,530 57,767 41,398 39,296 34,454 35,312 9.71%
PBT 2,462 10,717 11,796 5,614 4,726 2,505 4,716 -10.25%
Tax -630 -2,367 -1,094 -541 -336 387 -1,080 -8.58%
NP 1,832 8,350 10,702 5,073 4,390 2,892 3,636 -10.78%
-
NP to SH 1,832 8,350 10,702 5,073 4,390 2,892 3,636 -10.78%
-
Tax Rate 25.59% 22.09% 9.27% 9.64% 7.11% -15.45% 22.90% -
Total Cost 59,798 56,180 47,065 36,325 34,906 31,562 31,676 11.16%
-
Net Worth 172,343 159,959 146,543 130,031 122,808 115,584 110,496 7.68%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 6,192 10,320 8,256 8,256 - 6,196 -
Div Payout % - 74.16% 96.43% 162.74% 188.06% - 170.41% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 172,343 159,959 146,543 130,031 122,808 115,584 110,496 7.68%
NOSH 103,200 103,200 103,200 103,200 103,200 103,200 103,267 -0.01%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 2.97% 12.94% 18.53% 12.25% 11.17% 8.39% 10.30% -
ROE 1.06% 5.22% 7.30% 3.90% 3.57% 2.50% 3.29% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 59.72 62.53 55.98 40.11 38.08 33.39 34.19 9.73%
EPS 1.78 8.09 10.37 4.92 4.25 2.80 3.52 -10.73%
DPS 0.00 6.00 10.00 8.00 8.00 0.00 6.00 -
NAPS 1.67 1.55 1.42 1.26 1.19 1.12 1.07 7.69%
Adjusted Per Share Value based on latest NOSH - 103,200
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 26.75 28.01 25.07 17.97 17.05 14.95 15.33 9.71%
EPS 0.80 3.62 4.64 2.20 1.91 1.26 1.58 -10.71%
DPS 0.00 2.69 4.48 3.58 3.58 0.00 2.69 -
NAPS 0.748 0.6942 0.636 0.5643 0.533 0.5016 0.4795 7.68%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.25 1.60 2.88 1.03 1.19 0.72 0.69 -
P/RPS 2.09 2.56 5.15 2.57 3.13 2.16 2.02 0.56%
P/EPS 70.41 19.77 27.77 20.95 27.97 25.69 19.60 23.73%
EY 1.42 5.06 3.60 4.77 3.57 3.89 5.10 -19.17%
DY 0.00 3.75 3.47 7.77 6.72 0.00 8.70 -
P/NAPS 0.75 1.03 2.03 0.82 1.00 0.64 0.64 2.67%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 06/02/18 21/02/17 22/02/16 09/02/15 25/02/14 25/02/13 21/02/12 -
Price 1.21 1.68 2.55 1.11 1.12 0.64 0.615 -
P/RPS 2.03 2.69 4.56 2.77 2.94 1.92 1.80 2.02%
P/EPS 68.16 20.76 24.59 22.58 26.33 22.84 17.47 25.44%
EY 1.47 4.82 4.07 4.43 3.80 4.38 5.73 -20.27%
DY 0.00 3.57 3.92 7.21 7.14 0.00 9.76 -
P/NAPS 0.72 1.08 1.80 0.88 0.94 0.57 0.57 3.96%

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