[FLBHD] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -79.29%
YoY- -84.85%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 181,696 104,582 100,028 158,944 210,414 178,900 194,713 -1.14%
PBT 55,341 -447 -11,374 4,165 29,985 23,748 26,336 13.16%
Tax -13,125 -31 2,709 -705 -7,140 -4,828 -4,803 18.23%
NP 42,216 -478 -8,665 3,460 22,845 18,920 21,533 11.86%
-
NP to SH 42,216 -478 -8,665 3,460 22,845 18,920 21,533 11.86%
-
Tax Rate 23.72% - - 16.93% 23.81% 20.33% 18.24% -
Total Cost 139,480 105,060 108,693 155,484 187,569 159,980 173,180 -3.54%
-
Net Worth 191,075 161,156 165,352 174,514 184,834 170,279 157,895 3.22%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 16,498 7,912 - 13,434 8,256 6,192 10,320 8.12%
Div Payout % 39.08% 0.00% - 388.27% 36.14% 32.73% 47.93% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 191,075 161,156 165,352 174,514 184,834 170,279 157,895 3.22%
NOSH 113,518 106,884 106,884 106,744 103,259 103,200 103,200 1.60%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 23.23% -0.46% -8.66% 2.18% 10.86% 10.58% 11.06% -
ROE 22.09% -0.30% -5.24% 1.98% 12.36% 11.11% 13.64% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 87.48 105.78 100.42 155.74 203.77 173.35 188.68 -12.01%
EPS 20.33 -0.48 -8.70 3.39 22.12 18.33 20.87 -0.43%
DPS 7.94 8.00 0.00 13.00 8.00 6.00 10.00 -3.76%
NAPS 0.92 1.63 1.66 1.71 1.79 1.65 1.53 -8.12%
Adjusted Per Share Value based on latest NOSH - 106,744
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 78.85 45.39 43.41 68.98 91.32 77.64 84.50 -1.14%
EPS 18.32 -0.21 -3.76 1.50 9.91 8.21 9.35 11.85%
DPS 7.16 3.43 0.00 5.83 3.58 2.69 4.48 8.12%
NAPS 0.8292 0.6994 0.7176 0.7574 0.8022 0.739 0.6853 3.22%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.29 0.90 0.775 1.08 1.39 1.50 1.53 -
P/RPS 1.47 0.85 0.77 0.69 0.68 0.87 0.81 10.43%
P/EPS 6.35 -186.16 -8.91 31.86 6.28 8.18 7.33 -2.36%
EY 15.76 -0.54 -11.22 3.14 15.92 12.22 13.64 2.43%
DY 6.16 8.89 0.00 12.04 5.76 4.00 6.54 -0.99%
P/NAPS 1.40 0.55 0.47 0.63 0.78 0.91 1.00 5.76%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 19/11/21 23/11/20 19/11/19 29/11/18 21/11/17 21/11/16 -
Price 0.685 1.11 0.885 1.06 1.60 1.46 1.69 -
P/RPS 0.78 1.05 0.88 0.68 0.79 0.84 0.90 -2.35%
P/EPS 3.37 -229.59 -10.17 31.27 7.23 7.96 8.10 -13.59%
EY 29.67 -0.44 -9.83 3.20 13.83 12.56 12.35 15.72%
DY 11.60 7.21 0.00 12.26 5.00 4.11 5.92 11.85%
P/NAPS 0.74 0.68 0.53 0.62 0.89 0.88 1.10 -6.39%

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