[FLBHD] YoY Quarter Result on 31-Mar-2023 [#1]

Announcement Date
19-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 29.06%
YoY- -116.46%
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 23,584 8,419 32,923 23,650 32,879 37,855 29,979 -3.91%
PBT -1,277 -2,054 9,656 -3,015 -2,329 2,520 346 -
Tax 227 836 -2,257 120 524 -764 -161 -
NP -1,050 -1,218 7,399 -2,895 -1,805 1,756 185 -
-
NP to SH -1,050 -1,218 7,399 -2,895 -1,805 1,756 185 -
-
Tax Rate - - 23.37% - - 30.32% 46.53% -
Total Cost 24,634 9,637 25,524 26,545 34,684 36,099 29,794 -3.11%
-
Net Worth 172,812 185,286 173,342 155,224 171,571 181,159 165,120 0.76%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - 2,988 - - 5,117 6,192 -
Div Payout % - - 40.39% - - 291.43% 3,347.03% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 172,812 185,286 173,342 155,224 171,571 181,159 165,120 0.76%
NOSH 218,750 230,420 108,304 106,884 106,884 105,996 103,200 13.32%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -4.45% -14.47% 22.47% -12.24% -5.49% 4.64% 0.62% -
ROE -0.61% -0.66% 4.27% -1.87% -1.05% 0.97% 0.11% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 10.78 3.86 33.05 23.92 32.19 36.99 29.05 -15.21%
EPS -0.48 -0.56 7.43 -2.93 -1.77 1.72 0.18 -
DPS 0.00 0.00 3.00 0.00 0.00 5.00 6.00 -
NAPS 0.79 0.85 1.74 1.57 1.68 1.77 1.60 -11.08%
Adjusted Per Share Value based on latest NOSH - 230,420
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 10.78 3.85 15.05 10.81 15.03 17.31 13.70 -3.91%
EPS -0.48 -0.56 3.38 -1.32 -0.83 0.80 0.08 -
DPS 0.00 0.00 1.37 0.00 0.00 2.34 2.83 -
NAPS 0.79 0.847 0.7924 0.7096 0.7843 0.8282 0.7548 0.76%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.485 0.52 1.47 0.825 0.70 1.60 1.11 -
P/RPS 4.50 13.46 4.45 3.45 2.17 4.33 3.82 2.76%
P/EPS -101.04 -93.06 19.79 -28.18 -39.61 93.26 619.20 -
EY -0.99 -1.07 5.05 -3.55 -2.52 1.07 0.16 -
DY 0.00 0.00 2.04 0.00 0.00 3.13 5.41 -
P/NAPS 0.61 0.61 0.84 0.53 0.42 0.90 0.69 -2.03%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 19/05/23 20/05/22 28/05/21 12/06/20 27/05/19 21/05/18 -
Price 0.505 0.52 1.52 0.955 0.73 1.51 1.08 -
P/RPS 4.68 13.46 4.60 3.99 2.27 4.08 3.72 3.89%
P/EPS -105.21 -93.06 20.47 -32.61 -41.30 88.01 602.46 -
EY -0.95 -1.07 4.89 -3.07 -2.42 1.14 0.17 -
DY 0.00 0.00 1.97 0.00 0.00 3.31 5.56 -
P/NAPS 0.64 0.61 0.87 0.61 0.43 0.85 0.68 -1.00%

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