[FOCUSP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[FOCUSP] FOCUS POINT HOLDINGS BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -71.93%
YoY- 61.58%
Quarter Report
Latest QR
Upcoming QR
FOCUSP's Result
FOCUSP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 130,578 97,407 65,749 32,821 120,226 91,205 59,140 69.15%
PBT 9,478 6,386 5,035 2,882 9,208 5,364 3,657 88.13%
Tax -3,436 -2,416 -1,701 -911 -2,209 -1,555 -1,016 124.47%
NP 6,042 3,970 3,334 1,971 6,999 3,809 2,641 73.18%
-
NP to SH 6,049 3,968 3,333 1,968 7,012 3,813 2,645 73.14%
-
Tax Rate 36.25% 37.83% 33.78% 31.61% 23.99% 28.99% 27.78% -
Total Cost 124,536 93,437 62,415 30,850 113,227 87,396 56,499 68.96%
-
Net Worth 53,493 51,513 54,169 52,816 50,759 46,791 46,384 9.92%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,650 3,300 3,300 3,300 3,301 3,298 3,294 -36.79%
Div Payout % 27.28% 83.17% 99.01% 167.68% 47.08% 86.51% 124.55% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 53,493 51,513 54,169 52,816 50,759 46,791 46,384 9.92%
NOSH 165,000 165,000 165,000 165,000 165,070 164,934 164,716 0.11%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.63% 4.08% 5.07% 6.01% 5.82% 4.18% 4.47% -
ROE 11.31% 7.70% 6.15% 3.73% 13.81% 8.15% 5.70% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 79.14 59.03 39.85 19.89 72.83 55.30 35.90 68.97%
EPS 3.67 2.40 2.02 1.19 4.25 2.31 1.60 73.48%
DPS 1.00 2.00 2.00 2.00 2.00 2.00 2.00 -36.87%
NAPS 0.3242 0.3122 0.3283 0.3201 0.3075 0.2837 0.2816 9.79%
Adjusted Per Share Value based on latest NOSH - 165,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.26 21.08 14.23 7.10 26.02 19.74 12.80 69.14%
EPS 1.31 0.86 0.72 0.43 1.52 0.83 0.57 73.71%
DPS 0.36 0.71 0.71 0.71 0.71 0.71 0.71 -36.28%
NAPS 0.1158 0.1115 0.1173 0.1143 0.1099 0.1013 0.1004 9.93%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.285 0.29 0.31 0.30 0.35 0.29 0.32 -
P/RPS 0.36 0.49 0.78 1.51 0.48 0.52 0.89 -45.15%
P/EPS 7.77 12.06 15.35 25.15 8.24 12.54 19.93 -46.48%
EY 12.86 8.29 6.52 3.98 12.14 7.97 5.02 86.68%
DY 3.51 6.90 6.45 6.67 5.71 6.90 6.25 -31.81%
P/NAPS 0.88 0.93 0.94 0.94 1.14 1.02 1.14 -15.78%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 28/08/12 24/05/12 22/02/12 23/11/11 26/08/11 -
Price 0.295 0.29 0.29 0.31 0.30 0.27 0.30 -
P/RPS 0.37 0.49 0.73 1.56 0.41 0.49 0.84 -41.96%
P/EPS 8.05 12.06 14.36 25.99 7.06 11.68 18.68 -42.80%
EY 12.43 8.29 6.97 3.85 14.16 8.56 5.35 74.97%
DY 3.39 6.90 6.90 6.45 6.67 7.41 6.67 -36.18%
P/NAPS 0.91 0.93 0.88 0.97 0.98 0.95 1.07 -10.19%

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