[FLBHD] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 14.19%
YoY- 110.96%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 54,643 61,630 64,530 57,767 41,398 39,296 34,454 7.98%
PBT 10,227 2,462 10,717 11,796 5,614 4,726 2,505 26.40%
Tax -2,824 -630 -2,367 -1,094 -541 -336 387 -
NP 7,403 1,832 8,350 10,702 5,073 4,390 2,892 16.95%
-
NP to SH 7,403 1,832 8,350 10,702 5,073 4,390 2,892 16.95%
-
Tax Rate 27.61% 25.59% 22.09% 9.27% 9.64% 7.11% -15.45% -
Total Cost 47,240 59,798 56,180 47,065 36,325 34,906 31,562 6.94%
-
Net Worth 185,043 172,343 159,959 146,543 130,031 122,808 115,584 8.15%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 8,316 - 6,192 10,320 8,256 8,256 - -
Div Payout % 112.34% - 74.16% 96.43% 162.74% 188.06% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 185,043 172,343 159,959 146,543 130,031 122,808 115,584 8.15%
NOSH 105,568 103,200 103,200 103,200 103,200 103,200 103,200 0.37%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 13.55% 2.97% 12.94% 18.53% 12.25% 11.17% 8.39% -
ROE 4.00% 1.06% 5.22% 7.30% 3.90% 3.57% 2.50% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 52.56 59.72 62.53 55.98 40.11 38.08 33.39 7.85%
EPS 7.12 1.78 8.09 10.37 4.92 4.25 2.80 16.82%
DPS 8.00 0.00 6.00 10.00 8.00 8.00 0.00 -
NAPS 1.78 1.67 1.55 1.42 1.26 1.19 1.12 8.02%
Adjusted Per Share Value based on latest NOSH - 103,200
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 23.71 26.75 28.01 25.07 17.97 17.05 14.95 7.98%
EPS 3.21 0.80 3.62 4.64 2.20 1.91 1.26 16.85%
DPS 3.61 0.00 2.69 4.48 3.58 3.58 0.00 -
NAPS 0.8031 0.748 0.6942 0.636 0.5643 0.533 0.5016 8.15%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.51 1.25 1.60 2.88 1.03 1.19 0.72 -
P/RPS 2.87 2.09 2.56 5.15 2.57 3.13 2.16 4.84%
P/EPS 21.20 70.41 19.77 27.77 20.95 27.97 25.69 -3.14%
EY 4.72 1.42 5.06 3.60 4.77 3.57 3.89 3.27%
DY 5.30 0.00 3.75 3.47 7.77 6.72 0.00 -
P/NAPS 0.85 0.75 1.03 2.03 0.82 1.00 0.64 4.84%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 06/02/18 21/02/17 22/02/16 09/02/15 25/02/14 25/02/13 -
Price 1.71 1.21 1.68 2.55 1.11 1.12 0.64 -
P/RPS 3.25 2.03 2.69 4.56 2.77 2.94 1.92 9.16%
P/EPS 24.01 68.16 20.76 24.59 22.58 26.33 22.84 0.83%
EY 4.16 1.47 4.82 4.07 4.43 3.80 4.38 -0.85%
DY 4.68 0.00 3.57 3.92 7.21 7.14 0.00 -
P/NAPS 0.96 0.72 1.08 1.80 0.88 0.94 0.57 9.07%

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