[FLBHD] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[FLBHD] FOCUS LUMBER BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -12.06%
YoY- 3.94%
Quarter Report
Latest QR
Upcoming QR
FLBHD's Result
FLBHD's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 75,352 110,316 143,248 78,550 137,405 211,303 158,148 -11.61%
PBT -9,724 24,449 31,639 -10,543 -14,898 39,924 7,699 -
Tax 2,003 -5,502 -5,474 414 4,354 -9,937 -1,369 -
NP -7,721 18,947 26,165 -10,129 -10,544 29,987 6,330 -
-
NP to SH -7,721 18,947 26,165 -10,129 -10,544 29,987 6,330 -
-
Tax Rate - 22.50% 17.30% - - 24.89% 17.78% -
Total Cost 83,073 91,369 117,083 88,679 147,949 181,316 151,818 -9.55%
-
Net Worth 172,561 185,286 173,342 155,224 171,571 181,159 165,120 0.73%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 4,368 14,754 10,898 2,969 - 15,498 6,192 -5.64%
Div Payout % 0.00% 77.87% 41.65% 0.00% - 51.68% 97.82% -
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 172,561 185,286 173,342 155,224 171,571 181,159 165,120 0.73%
NOSH 230,420 230,420 108,304 106,884 106,884 105,996 103,200 14.31%
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 -10.25% 17.18% 18.27% -12.89% -7.67% 14.19% 4.00% -
ROE -4.47% 10.23% 15.09% -6.53% -6.15% 16.55% 3.83% -
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 34.50 50.61 143.79 79.45 134.54 206.45 153.24 -21.98%
EPS -3.53 8.69 26.26 -10.24 -10.32 29.30 6.13 -
DPS 2.00 6.77 11.00 3.00 0.00 15.00 6.00 -16.71%
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 - 106,884
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 32.70 47.88 62.17 34.09 59.63 91.70 68.63 -11.61%
EPS -3.35 8.22 11.36 -4.40 -4.58 13.01 2.75 -
DPS 1.90 6.40 4.73 1.29 0.00 6.73 2.69 -5.62%
NAPS 0.7489 0.8041 0.7523 0.6737 0.7446 0.7862 0.7166 0.73%
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 1.41 1.03 1.02 1.04 0.52 0.78 0.72 11.84%
P/EPS -13.72 5.98 5.60 -8.05 -6.78 5.46 18.10 -
EY -7.29 16.72 17.87 -12.42 -14.75 18.31 5.53 -
DY 4.12 13.02 7.48 3.64 0.00 9.38 5.41 -4.43%
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 0.515 1.52 0.955 0.73 1.51 1.08 -
P/RPS 1.46 1.02 1.06 1.20 0.54 0.73 0.70 13.02%
P/EPS -14.29 5.93 5.79 -9.32 -7.07 5.15 17.61 -
EY -7.00 16.88 17.28 -10.73 -14.14 19.40 5.68 -
DY 3.96 13.14 7.24 3.14 0.00 9.93 5.56 -5.49%
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