[FLBHD] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 30.65%
YoY- 68.17%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 210,414 178,900 194,713 164,364 148,317 142,366 133,662 7.85%
PBT 29,985 23,748 26,336 29,762 16,407 13,128 10,595 18.92%
Tax -7,140 -4,828 -4,803 -3,949 -1,058 510 1,750 -
NP 22,845 18,920 21,533 25,813 15,349 13,638 12,345 10.79%
-
NP to SH 22,845 18,920 21,533 25,813 15,349 13,638 12,345 10.79%
-
Tax Rate 23.81% 20.33% 18.24% 13.27% 6.45% -3.88% -16.52% -
Total Cost 187,569 159,980 173,180 138,551 132,968 128,728 121,317 7.52%
-
Net Worth 184,834 170,279 157,895 146,543 141,384 126,936 119,711 7.50%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 8,256 6,192 10,320 13,416 8,256 - 12,388 -6.53%
Div Payout % 36.14% 32.73% 47.93% 51.97% 53.79% - 100.35% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 184,834 170,279 157,895 146,543 141,384 126,936 119,711 7.50%
NOSH 103,259 103,200 103,200 103,200 103,200 103,200 103,200 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 10.86% 10.58% 11.06% 15.70% 10.35% 9.58% 9.24% -
ROE 12.36% 11.11% 13.64% 17.61% 10.86% 10.74% 10.31% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 203.77 173.35 188.68 159.27 143.72 137.95 129.52 7.84%
EPS 22.12 18.33 20.87 25.01 14.87 13.22 11.96 10.78%
DPS 8.00 6.00 10.00 13.00 8.00 0.00 12.00 -6.53%
NAPS 1.79 1.65 1.53 1.42 1.37 1.23 1.16 7.49%
Adjusted Per Share Value based on latest NOSH - 103,200
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 91.32 77.64 84.50 71.33 64.37 61.79 58.01 7.85%
EPS 9.91 8.21 9.35 11.20 6.66 5.92 5.36 10.78%
DPS 3.58 2.69 4.48 5.82 3.58 0.00 5.38 -6.56%
NAPS 0.8022 0.739 0.6853 0.636 0.6136 0.5509 0.5195 7.50%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.39 1.50 1.53 1.92 1.30 0.735 0.65 -
P/RPS 0.68 0.87 0.81 1.21 0.90 0.53 0.50 5.25%
P/EPS 6.28 8.18 7.33 7.68 8.74 5.56 5.43 2.45%
EY 15.92 12.22 13.64 13.03 11.44 17.98 18.40 -2.38%
DY 5.76 4.00 6.54 6.77 6.15 0.00 18.46 -17.63%
P/NAPS 0.78 0.91 1.00 1.35 0.95 0.60 0.56 5.67%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 21/11/17 21/11/16 17/11/15 27/11/14 25/11/13 20/11/12 -
Price 1.60 1.46 1.69 2.45 1.15 1.04 0.70 -
P/RPS 0.79 0.84 0.90 1.54 0.80 0.75 0.54 6.54%
P/EPS 7.23 7.96 8.10 9.80 7.73 7.87 5.85 3.59%
EY 13.83 12.56 12.35 10.21 12.93 12.71 17.09 -3.46%
DY 5.00 4.11 5.92 5.31 6.96 0.00 17.14 -18.55%
P/NAPS 0.89 0.88 1.10 1.73 0.84 0.85 0.60 6.78%

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