[FOCUSP] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[FOCUSP] FOCUS POINT HOLDINGS BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 83.9%
YoY- 11.67%
Quarter Report
Latest QR
Upcoming QR
FOCUSP's Result
FOCUSP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 97,407 65,749 32,821 120,226 91,205 59,140 28,493 126.42%
PBT 6,386 5,035 2,882 9,208 5,364 3,657 1,642 146.69%
Tax -2,416 -1,701 -911 -2,209 -1,555 -1,016 -424 218.01%
NP 3,970 3,334 1,971 6,999 3,809 2,641 1,218 119.36%
-
NP to SH 3,968 3,333 1,968 7,012 3,813 2,645 1,218 119.28%
-
Tax Rate 37.83% 33.78% 31.61% 23.99% 28.99% 27.78% 25.82% -
Total Cost 93,437 62,415 30,850 113,227 87,396 56,499 27,275 126.74%
-
Net Worth 51,513 54,169 52,816 50,759 46,791 46,384 45,229 9.03%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 3,300 3,300 3,300 3,301 3,298 3,294 - -
Div Payout % 83.17% 99.01% 167.68% 47.08% 86.51% 124.55% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 51,513 54,169 52,816 50,759 46,791 46,384 45,229 9.03%
NOSH 165,000 165,000 165,000 165,070 164,934 164,716 165,616 -0.24%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.08% 5.07% 6.01% 5.82% 4.18% 4.47% 4.27% -
ROE 7.70% 6.15% 3.73% 13.81% 8.15% 5.70% 2.69% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 59.03 39.85 19.89 72.83 55.30 35.90 17.20 127.01%
EPS 2.40 2.02 1.19 4.25 2.31 1.60 0.74 118.63%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 0.00 -
NAPS 0.3122 0.3283 0.3201 0.3075 0.2837 0.2816 0.2731 9.30%
Adjusted Per Share Value based on latest NOSH - 165,175
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.08 14.23 7.10 26.02 19.74 12.80 6.17 126.33%
EPS 0.86 0.72 0.43 1.52 0.83 0.57 0.26 121.51%
DPS 0.71 0.71 0.71 0.71 0.71 0.71 0.00 -
NAPS 0.1115 0.1173 0.1143 0.1099 0.1013 0.1004 0.0979 9.03%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.29 0.31 0.30 0.35 0.29 0.32 0.31 -
P/RPS 0.49 0.78 1.51 0.48 0.52 0.89 1.80 -57.89%
P/EPS 12.06 15.35 25.15 8.24 12.54 19.93 42.15 -56.47%
EY 8.29 6.52 3.98 12.14 7.97 5.02 2.37 129.90%
DY 6.90 6.45 6.67 5.71 6.90 6.25 0.00 -
P/NAPS 0.93 0.94 0.94 1.14 1.02 1.14 1.14 -12.66%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 24/05/12 22/02/12 23/11/11 26/08/11 24/05/11 -
Price 0.29 0.29 0.31 0.30 0.27 0.30 0.315 -
P/RPS 0.49 0.73 1.56 0.41 0.49 0.84 1.83 -58.35%
P/EPS 12.06 14.36 25.99 7.06 11.68 18.68 42.83 -56.94%
EY 8.29 6.97 3.85 14.16 8.56 5.35 2.33 132.52%
DY 6.90 6.90 6.45 6.67 7.41 6.67 0.00 -
P/NAPS 0.93 0.88 0.97 0.98 0.95 1.07 1.15 -13.16%

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