[FLBHD] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 65.99%
YoY- 63.46%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 81,229 83,204 150,955 101,844 118,613 184,152 172,975 -11.82%
PBT -13,085 9,809 41,475 -3,005 -13,649 23,156 16,023 -
Tax 1,592 -1,661 -8,836 -440 4,221 -6,452 -3,082 -
NP -11,493 8,148 32,639 -3,445 -9,428 16,704 12,941 -
-
NP to SH -11,493 8,148 32,639 -3,445 -9,428 16,704 12,941 -
-
Tax Rate - 16.93% 21.30% - - 27.86% 19.23% -
Total Cost 92,722 75,056 118,316 105,289 128,041 167,448 160,034 -8.68%
-
Net Worth 168,192 183,482 182,525 160,167 167,301 176,979 173,375 -0.50%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 4,368 9,299 16,353 2,969 - 13,434 8,256 -10.05%
Div Payout % 0.00% 114.13% 50.10% 0.00% - 80.42% 63.80% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 168,192 183,482 182,525 160,167 167,301 176,979 173,375 -0.50%
NOSH 230,420 230,420 111,736 106,884 106,884 106,076 103,200 14.31%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -14.15% 9.79% 21.62% -3.38% -7.95% 9.07% 7.48% -
ROE -6.83% 4.44% 17.88% -2.15% -5.64% 9.44% 7.46% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 37.19 38.09 148.87 103.01 117.69 180.01 167.61 -22.17%
EPS -5.26 3.73 32.19 -3.48 -9.35 16.33 12.54 -
DPS 2.00 4.26 16.13 3.00 0.00 13.00 8.00 -20.61%
NAPS 0.77 0.84 1.80 1.62 1.66 1.73 1.68 -12.18%
Adjusted Per Share Value based on latest NOSH - 106,884
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 35.25 36.11 65.51 44.20 51.48 79.92 75.07 -11.82%
EPS -4.99 3.54 14.17 -1.50 -4.09 7.25 5.62 -
DPS 1.90 4.04 7.10 1.29 0.00 5.83 3.58 -10.01%
NAPS 0.7299 0.7963 0.7921 0.6951 0.7261 0.7681 0.7524 -0.50%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.48 0.51 1.28 0.855 0.69 1.36 1.15 -
P/RPS 1.29 1.34 0.86 0.83 0.59 0.76 0.69 10.98%
P/EPS -9.12 13.67 3.98 -24.54 -7.38 8.33 9.17 -
EY -10.96 7.31 25.15 -4.08 -13.56 12.01 10.90 -
DY 4.17 8.35 12.60 3.51 0.00 9.56 6.96 -8.17%
P/NAPS 0.62 0.61 0.71 0.53 0.42 0.79 0.68 -1.52%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 19/08/24 21/08/23 22/08/22 27/08/21 17/08/20 20/08/19 20/08/18 -
Price 0.42 0.49 1.41 0.86 1.07 1.19 1.40 -
P/RPS 1.13 1.29 0.95 0.83 0.91 0.66 0.84 5.06%
P/EPS -7.98 13.14 4.38 -24.68 -11.44 7.29 11.16 -
EY -12.53 7.61 22.83 -4.05 -8.74 13.72 8.96 -
DY 4.76 8.69 11.44 3.49 0.00 10.92 5.71 -2.98%
P/NAPS 0.55 0.58 0.78 0.53 0.64 0.69 0.83 -6.62%

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