[FOCUSP] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 119.98%
YoY- -18.6%
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 68,296 260,897 187,186 122,663 59,669 248,822 180,374 -47.63%
PBT 10,028 39,889 27,190 17,994 8,211 47,859 33,960 -55.62%
Tax -2,615 -9,739 -7,520 -4,725 -2,179 -12,004 -8,557 -54.59%
NP 7,413 30,150 19,670 13,269 6,032 35,855 25,403 -55.97%
-
NP to SH 7,413 30,150 19,670 13,269 6,032 35,855 25,403 -55.97%
-
Tax Rate 26.08% 24.42% 27.66% 26.26% 26.54% 25.08% 25.20% -
Total Cost 60,883 230,747 167,516 109,394 53,637 212,967 154,971 -46.32%
-
Net Worth 125,432 117,994 114,437 108,061 107,738 101,639 96,194 19.33%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 8,084 13,859 13,859 6,929 6,929 9,899 9,899 -12.62%
Div Payout % 109.06% 45.97% 70.46% 52.23% 114.89% 27.61% 38.97% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 125,432 117,994 114,437 108,061 107,738 101,639 96,194 19.33%
NOSH 461,998 461,998 461,998 461,998 329,999 329,999 329,999 25.12%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 10.85% 11.56% 10.51% 10.82% 10.11% 14.41% 14.08% -
ROE 5.91% 25.55% 17.19% 12.28% 5.60% 35.28% 26.41% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 14.78 56.47 40.52 26.55 12.92 75.40 54.66 -58.15%
EPS 1.60 6.53 4.26 2.87 1.31 10.87 7.70 -64.88%
DPS 1.75 3.00 3.00 1.50 1.50 3.00 3.00 -30.16%
NAPS 0.2715 0.2554 0.2477 0.2339 0.2332 0.308 0.2915 -4.62%
Adjusted Per Share Value based on latest NOSH - 461,998
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 14.78 56.47 40.52 26.55 12.92 53.86 39.04 -47.63%
EPS 1.60 6.53 4.26 2.87 1.31 7.76 5.50 -56.06%
DPS 1.75 3.00 3.00 1.50 1.50 2.14 2.14 -12.54%
NAPS 0.2715 0.2554 0.2477 0.2339 0.2332 0.22 0.2082 19.34%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.70 0.71 0.78 0.795 1.21 0.865 0.735 -
P/RPS 4.74 1.26 1.93 2.99 9.37 1.15 1.34 131.97%
P/EPS 43.63 10.88 18.32 27.68 92.68 7.96 9.55 175.07%
EY 2.29 9.19 5.46 3.61 1.08 12.56 10.47 -63.66%
DY 2.50 4.23 3.85 1.89 1.24 3.47 4.08 -27.83%
P/NAPS 2.58 2.78 3.15 3.40 5.19 2.81 2.52 1.57%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 22/02/24 23/11/23 22/08/23 25/05/23 21/02/23 22/11/22 -
Price 0.825 0.77 0.78 0.79 0.76 1.31 0.73 -
P/RPS 5.58 1.36 1.93 2.98 5.88 1.74 1.34 158.60%
P/EPS 51.42 11.80 18.32 27.51 58.21 12.06 9.48 208.39%
EY 1.94 8.48 5.46 3.64 1.72 8.29 10.55 -67.62%
DY 2.12 3.90 3.85 1.90 1.97 2.29 4.11 -35.65%
P/NAPS 3.04 3.01 3.15 3.38 3.26 4.25 2.50 13.91%

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