[FOCUSP] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[FOCUSP] FOCUS POINT HOLDINGS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 14.33%
YoY- -13.73%
Quarter Report
Latest QR
Upcoming QR
FOCUSP's Result
FOCUSP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 143,222 140,848 143,504 130,578 129,876 131,498 131,284 5.96%
PBT 6,909 7,322 9,512 9,478 8,514 10,070 11,528 -28.89%
Tax -2,988 -3,974 -4,376 -3,436 -3,221 -3,402 -3,644 -12.38%
NP 3,921 3,348 5,136 6,042 5,293 6,668 7,884 -37.20%
-
NP to SH 3,958 3,368 5,148 6,049 5,290 6,666 7,872 -36.74%
-
Tax Rate 43.25% 54.27% 46.01% 36.25% 37.83% 33.78% 31.61% -
Total Cost 139,301 137,500 138,368 124,536 124,582 124,830 123,400 8.40%
-
Net Worth 54,796 53,509 54,763 53,493 51,513 54,169 52,816 2.48%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,200 3,300 - 1,650 4,400 6,600 13,200 -69.68%
Div Payout % 55.57% 97.98% - 27.28% 83.17% 99.01% 167.68% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 54,796 53,509 54,763 53,493 51,513 54,169 52,816 2.48%
NOSH 165,000 165,000 165,000 165,000 165,000 165,000 165,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.74% 2.38% 3.58% 4.63% 4.08% 5.07% 6.01% -
ROE 7.22% 6.29% 9.40% 11.31% 10.27% 12.31% 14.90% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 86.80 85.36 86.97 79.14 78.71 79.70 79.57 5.96%
EPS 2.40 2.04 3.12 3.67 3.20 4.04 4.76 -36.62%
DPS 1.33 2.00 0.00 1.00 2.67 4.00 8.00 -69.73%
NAPS 0.3321 0.3243 0.3319 0.3242 0.3122 0.3283 0.3201 2.48%
Adjusted Per Share Value based on latest NOSH - 165,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 31.00 30.49 31.06 28.26 28.11 28.46 28.42 5.95%
EPS 0.86 0.73 1.11 1.31 1.15 1.44 1.70 -36.48%
DPS 0.48 0.71 0.00 0.36 0.95 1.43 2.86 -69.54%
NAPS 0.1186 0.1158 0.1185 0.1158 0.1115 0.1173 0.1143 2.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.31 0.29 0.27 0.285 0.29 0.31 0.30 -
P/RPS 0.36 0.34 0.31 0.36 0.37 0.39 0.38 -3.53%
P/EPS 12.92 14.21 8.65 7.77 9.04 7.67 6.29 61.51%
EY 7.74 7.04 11.56 12.86 11.06 13.03 15.90 -38.09%
DY 4.30 6.90 0.00 3.51 9.20 12.90 26.67 -70.34%
P/NAPS 0.93 0.89 0.81 0.88 0.93 0.94 0.94 -0.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 27/08/13 16/05/13 26/02/13 22/11/12 28/08/12 24/05/12 -
Price 0.28 0.285 0.275 0.295 0.29 0.29 0.31 -
P/RPS 0.32 0.33 0.32 0.37 0.37 0.36 0.39 -12.34%
P/EPS 11.67 13.96 8.81 8.05 9.04 7.18 6.50 47.66%
EY 8.57 7.16 11.35 12.43 11.06 13.93 15.39 -32.29%
DY 4.76 7.02 0.00 3.39 9.20 13.79 25.81 -67.56%
P/NAPS 0.84 0.88 0.83 0.91 0.93 0.88 0.97 -9.13%

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