[FOCUSP] QoQ Quarter Result on 31-Dec-2022 [#4]

Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 14.83%
YoY- 12.51%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 64,523 62,994 59,669 68,448 60,989 67,482 51,903 15.59%
PBT 9,196 9,783 8,211 13,899 12,069 14,095 7,796 11.62%
Tax -2,795 -2,546 -2,179 -3,447 -2,967 -3,495 -2,095 21.16%
NP 6,401 7,237 6,032 10,452 9,102 10,600 5,701 8.01%
-
NP to SH 6,401 7,237 6,032 10,452 9,102 10,600 5,701 8.01%
-
Tax Rate 30.39% 26.02% 26.54% 24.80% 24.58% 24.80% 26.87% -
Total Cost 58,122 55,757 53,637 57,996 51,887 56,882 46,202 16.51%
-
Net Worth 114,437 108,061 107,738 101,639 96,194 87,119 81,443 25.42%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 6,929 - 6,929 - 4,949 - 4,949 25.12%
Div Payout % 108.26% - 114.89% - 54.38% - 86.83% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 114,437 108,061 107,738 101,639 96,194 87,119 81,443 25.42%
NOSH 461,998 461,998 329,999 329,999 329,999 329,999 329,999 25.12%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.92% 11.49% 10.11% 15.27% 14.92% 15.71% 10.98% -
ROE 5.59% 6.70% 5.60% 10.28% 9.46% 12.17% 7.00% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.97 13.64 12.92 20.74 18.48 20.45 15.73 -7.59%
EPS 1.39 1.57 1.31 3.17 2.76 3.21 1.73 -13.56%
DPS 1.50 0.00 1.50 0.00 1.50 0.00 1.50 0.00%
NAPS 0.2477 0.2339 0.2332 0.308 0.2915 0.264 0.2468 0.24%
Adjusted Per Share Value based on latest NOSH - 329,999
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.97 13.64 12.92 14.82 13.20 14.61 11.23 15.65%
EPS 1.39 1.57 1.31 2.26 1.97 2.29 1.23 8.48%
DPS 1.50 0.00 1.50 0.00 1.07 0.00 1.07 25.23%
NAPS 0.2477 0.2339 0.2332 0.22 0.2082 0.1886 0.1763 25.41%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.78 0.795 1.21 0.865 0.735 0.755 0.74 -
P/RPS 5.58 5.83 9.37 4.17 3.98 3.69 4.70 12.11%
P/EPS 56.30 50.75 92.68 27.31 26.65 23.50 42.83 19.97%
EY 1.78 1.97 1.08 3.66 3.75 4.25 2.33 -16.41%
DY 1.92 0.00 1.24 0.00 2.04 0.00 2.03 -3.64%
P/NAPS 3.15 3.40 5.19 2.81 2.52 2.86 3.00 3.30%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 22/08/23 25/05/23 21/02/23 22/11/22 23/08/22 25/05/22 -
Price 0.78 0.79 0.76 1.31 0.73 0.795 0.79 -
P/RPS 5.58 5.79 5.88 6.32 3.95 3.89 5.02 7.29%
P/EPS 56.30 50.43 58.21 41.36 26.47 24.75 45.73 14.85%
EY 1.78 1.98 1.72 2.42 3.78 4.04 2.19 -12.89%
DY 1.92 0.00 1.97 0.00 2.05 0.00 1.90 0.69%
P/NAPS 3.15 3.38 3.26 4.25 2.50 3.01 3.20 -1.04%

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