[FOCUSP] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[FOCUSP] FOCUS POINT HOLDINGS BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 43.5%
YoY- 158.54%
Quarter Report
Latest QR
Upcoming QR
FOCUSP's Result
FOCUSP's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 126,835 124,554 120,226 121,627 116,407 103,142 74,649 42.43%
PBT 10,557 10,419 9,179 10,994 8,469 11,037 9,395 8.09%
Tax -2,894 -2,695 -2,208 -3,752 -3,435 -3,603 -3,179 -6.07%
NP 7,663 7,724 6,971 7,242 5,034 7,434 6,216 14.98%
-
NP to SH 7,671 7,734 6,984 7,247 5,050 7,454 6,236 14.82%
-
Tax Rate 27.41% 25.87% 24.05% 34.13% 40.56% 32.64% 33.84% -
Total Cost 119,172 116,830 113,255 114,385 111,373 95,708 68,433 44.79%
-
Net Worth 54,169 52,816 50,791 46,932 46,202 45,229 46,291 11.05%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 3,281 3,281 3,281 3,281 - - -
Div Payout % - 42.43% 46.98% 45.28% 64.98% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 54,169 52,816 50,791 46,932 46,202 45,229 46,291 11.05%
NOSH 165,000 165,000 165,000 165,428 164,069 165,616 164,739 0.10%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.04% 6.20% 5.80% 5.95% 4.32% 7.21% 8.33% -
ROE 14.16% 14.64% 13.75% 15.44% 10.93% 16.48% 13.47% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 76.87 75.49 72.79 73.52 70.95 62.28 45.31 42.29%
EPS 4.65 4.69 4.23 4.38 3.08 4.50 3.79 14.62%
DPS 0.00 2.00 2.00 2.00 2.00 0.00 0.00 -
NAPS 0.3283 0.3201 0.3075 0.2837 0.2816 0.2731 0.281 10.93%
Adjusted Per Share Value based on latest NOSH - 165,428
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 27.45 26.96 26.02 26.33 25.20 22.33 16.16 42.41%
EPS 1.66 1.67 1.51 1.57 1.09 1.61 1.35 14.79%
DPS 0.00 0.71 0.71 0.71 0.71 0.00 0.00 -
NAPS 0.1173 0.1143 0.1099 0.1016 0.10 0.0979 0.1002 11.08%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.31 0.30 0.35 0.29 0.32 0.31 0.35 -
P/RPS 0.40 0.40 0.48 0.39 0.45 0.50 0.77 -35.40%
P/EPS 6.67 6.40 8.28 6.62 10.40 6.89 9.25 -19.60%
EY 15.00 15.62 12.08 15.11 9.62 14.52 10.82 24.35%
DY 0.00 6.67 5.71 6.90 6.25 0.00 0.00 -
P/NAPS 0.94 0.94 1.14 1.02 1.14 1.14 1.25 -17.31%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 24/05/12 22/02/12 23/11/11 26/08/11 24/05/11 - -
Price 0.29 0.31 0.30 0.27 0.30 0.315 0.00 -
P/RPS 0.38 0.41 0.41 0.37 0.42 0.51 0.00 -
P/EPS 6.24 6.61 7.10 6.16 9.75 7.00 0.00 -
EY 16.03 15.12 14.09 16.22 10.26 14.29 0.00 -
DY 0.00 6.45 6.67 7.41 6.67 0.00 0.00 -
P/NAPS 0.88 0.97 0.98 0.95 1.07 1.15 0.00 -

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