[FOCUSP] QoQ Quarter Result on 31-Dec-2023 [#4]

Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 63.72%
YoY- 0.27%
View:
Show?
Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 68,296 73,711 64,523 62,994 59,669 68,448 60,989 7.82%
PBT 10,028 12,699 9,196 9,783 8,211 13,899 12,069 -11.60%
Tax -2,615 -2,219 -2,795 -2,546 -2,179 -3,447 -2,967 -8.06%
NP 7,413 10,480 6,401 7,237 6,032 10,452 9,102 -12.77%
-
NP to SH 7,413 10,480 6,401 7,237 6,032 10,452 9,102 -12.77%
-
Tax Rate 26.08% 17.47% 30.39% 26.02% 26.54% 24.80% 24.58% -
Total Cost 60,883 63,231 58,122 55,757 53,637 57,996 51,887 11.23%
-
Net Worth 125,432 117,994 114,437 108,061 107,738 101,639 96,194 19.33%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 8,084 - 6,929 - 6,929 - 4,949 38.65%
Div Payout % 109.06% - 108.26% - 114.89% - 54.38% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 125,432 117,994 114,437 108,061 107,738 101,639 96,194 19.33%
NOSH 461,998 461,998 461,998 461,998 329,999 329,999 329,999 25.12%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 10.85% 14.22% 9.92% 11.49% 10.11% 15.27% 14.92% -
ROE 5.91% 8.88% 5.59% 6.70% 5.60% 10.28% 9.46% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 14.78 15.95 13.97 13.64 12.92 20.74 18.48 -13.82%
EPS 1.60 2.27 1.39 1.57 1.31 3.17 2.76 -30.45%
DPS 1.75 0.00 1.50 0.00 1.50 0.00 1.50 10.81%
NAPS 0.2715 0.2554 0.2477 0.2339 0.2332 0.308 0.2915 -4.62%
Adjusted Per Share Value based on latest NOSH - 461,998
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 14.78 15.95 13.97 13.64 12.92 14.82 13.20 7.82%
EPS 1.60 2.27 1.39 1.57 1.31 2.26 1.97 -12.93%
DPS 1.75 0.00 1.50 0.00 1.50 0.00 1.07 38.77%
NAPS 0.2715 0.2554 0.2477 0.2339 0.2332 0.22 0.2082 19.34%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.70 0.71 0.78 0.795 1.21 0.865 0.735 -
P/RPS 4.74 4.45 5.58 5.83 9.37 4.17 3.98 12.34%
P/EPS 43.63 31.30 56.30 50.75 92.68 27.31 26.65 38.86%
EY 2.29 3.19 1.78 1.97 1.08 3.66 3.75 -27.99%
DY 2.50 0.00 1.92 0.00 1.24 0.00 2.04 14.50%
P/NAPS 2.58 2.78 3.15 3.40 5.19 2.81 2.52 1.57%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 22/02/24 23/11/23 22/08/23 25/05/23 21/02/23 22/11/22 -
Price 0.825 0.77 0.78 0.79 0.76 1.31 0.73 -
P/RPS 5.58 4.83 5.58 5.79 5.88 6.32 3.95 25.87%
P/EPS 51.42 33.94 56.30 50.43 58.21 41.36 26.47 55.62%
EY 1.94 2.95 1.78 1.98 1.72 2.42 3.78 -35.87%
DY 2.12 0.00 1.92 0.00 1.97 0.00 2.05 2.26%
P/NAPS 3.04 3.01 3.15 3.38 3.26 4.25 2.50 13.91%

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