[FOCUSP] QoQ Quarter Result on 30-Sep-2022 [#3]

Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -14.13%
YoY- 508.42%
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 62,994 59,669 68,448 60,989 67,482 51,903 63,695 -0.73%
PBT 9,783 8,211 13,899 12,069 14,095 7,796 13,090 -17.68%
Tax -2,546 -2,179 -3,447 -2,967 -3,495 -2,095 -3,800 -23.48%
NP 7,237 6,032 10,452 9,102 10,600 5,701 9,290 -15.37%
-
NP to SH 7,237 6,032 10,452 9,102 10,600 5,701 9,290 -15.37%
-
Tax Rate 26.02% 26.54% 24.80% 24.58% 24.80% 26.87% 29.03% -
Total Cost 55,757 53,637 57,996 51,887 56,882 46,202 54,405 1.65%
-
Net Worth 108,061 107,738 101,639 96,194 87,119 81,443 75,767 26.78%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 6,929 - 4,949 - 4,949 - -
Div Payout % - 114.89% - 54.38% - 86.83% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 108,061 107,738 101,639 96,194 87,119 81,443 75,767 26.78%
NOSH 461,998 329,999 329,999 329,999 329,999 329,999 329,999 25.22%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 11.49% 10.11% 15.27% 14.92% 15.71% 10.98% 14.59% -
ROE 6.70% 5.60% 10.28% 9.46% 12.17% 7.00% 12.26% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.64 12.92 20.74 18.48 20.45 15.73 19.30 -20.70%
EPS 1.57 1.31 3.17 2.76 3.21 1.73 2.82 -32.39%
DPS 0.00 1.50 0.00 1.50 0.00 1.50 0.00 -
NAPS 0.2339 0.2332 0.308 0.2915 0.264 0.2468 0.2296 1.24%
Adjusted Per Share Value based on latest NOSH - 329,999
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.64 12.92 14.82 13.20 14.61 11.23 13.79 -0.72%
EPS 1.57 1.31 2.26 1.97 2.29 1.23 2.01 -15.22%
DPS 0.00 1.50 0.00 1.07 0.00 1.07 0.00 -
NAPS 0.2339 0.2332 0.22 0.2082 0.1886 0.1763 0.164 26.78%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.795 1.21 0.865 0.735 0.755 0.74 0.635 -
P/RPS 5.83 9.37 4.17 3.98 3.69 4.70 3.29 46.58%
P/EPS 50.75 92.68 27.31 26.65 23.50 42.83 22.56 71.93%
EY 1.97 1.08 3.66 3.75 4.25 2.33 4.43 -41.82%
DY 0.00 1.24 0.00 2.04 0.00 2.03 0.00 -
P/NAPS 3.40 5.19 2.81 2.52 2.86 3.00 2.77 14.68%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 25/05/23 21/02/23 22/11/22 23/08/22 25/05/22 22/02/22 -
Price 0.79 0.76 1.31 0.73 0.795 0.79 0.81 -
P/RPS 5.79 5.88 6.32 3.95 3.89 5.02 4.20 23.93%
P/EPS 50.43 58.21 41.36 26.47 24.75 45.73 28.77 45.52%
EY 1.98 1.72 2.42 3.78 4.04 2.19 3.48 -31.40%
DY 0.00 1.97 0.00 2.05 0.00 1.90 0.00 -
P/NAPS 3.38 3.26 4.25 2.50 3.01 3.20 3.53 -2.86%

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