[FOCUSP] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock

[FOCUSP] FOCUS POINT HOLDINGS BERHAD

Announcement Date

27-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- 91.04%

YoY- 39.29%

Quarter Report

FOCUSP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Cumulative Result
Revenue	115,884	66,375	39,613	191,025	138,568	91,625	45,734	85.54%
YoY %	74.59%	67.56%	-79.26%	37.86%	51.23%	100.34%	-	-
Horiz. %	253.39%	145.13%	86.62%	417.69%	302.99%	200.34%	100.00%	-
PBT	7,572	444	2,480	15,205	8,296	5,850	3,192	77.58%
YoY %	1,605.41%	-82.10%	-83.69%	83.28%	41.81%	83.27%	-	-
Horiz. %	237.22%	13.91%	77.69%	476.35%	259.90%	183.27%	100.00%	-
Tax	-2,345	-564	-668	-5,317	-3,120	-2,018	-1,043	71.36%
YoY %	-315.78%	15.57%	87.44%	-70.42%	-54.61%	-93.48%	-	-
Horiz. %	224.83%	54.07%	64.05%	509.78%	299.14%	193.48%	100.00%	-
NP	5,227	-120	1,812	9,888	5,176	3,832	2,149	80.56%
YoY %	4,455.83%	-106.62%	-81.67%	91.04%	35.07%	78.32%	-	-
Horiz. %	243.23%	-5.58%	84.32%	460.12%	240.86%	178.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,227	-120	1,812	9,888	5,176	3,832	2,149	80.56%
YoY %	4,455.83%	-106.62%	-81.67%	91.04%	35.07%	78.32%	-	-
Horiz. %	243.23%	-5.58%	84.32%	460.12%	240.86%	178.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.97%	127.03%	26.94%	34.97%	37.61%	34.50%	32.68%	-
YoY %	-75.62%	371.53%	-22.96%	-7.02%	9.01%	5.57%	-	-
Horiz. %	94.77%	388.71%	82.44%	107.01%	115.09%	105.57%	100.00%	-
Total Cost	110,657	66,495	37,801	181,137	133,392	87,793	43,585	85.79%
YoY %	66.41%	75.91%	-79.13%	35.79%	51.94%	101.43%	-	-
Horiz. %	253.89%	152.56%	86.73%	415.59%	306.05%	201.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	65,096	59,755	61,687	62,076	57,456	57,964	59,432	6.23%
YoY %	8.94%	-3.13%	-0.63%	8.04%	-0.88%	-2.47%	-	-
Horiz. %	109.53%	100.54%	103.79%	104.45%	96.68%	97.53%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	3,941	1,970	1,970	4,583	4,583	2,475	-	-
YoY %	100.05%	0.00%	-57.02%	0.00%	85.17%	0.00%	-	-
Horiz. %	159.23%	79.60%	79.60%	185.17%	185.17%	100.00%	-	-
Div Payout %	75.41%	0.00%	108.77%	46.35%	88.55%	64.59%	-	-
YoY %	0.00%	0.00%	134.67%	-47.66%	37.10%	0.00%	-	-
Horiz. %	116.75%	0.00%	168.40%	71.76%	137.10%	100.00%	-	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	65,096	59,755	61,687	62,076	57,456	57,964	59,432	6.23%
YoY %	8.94%	-3.13%	-0.63%	8.04%	-0.88%	-2.47%	-	-
Horiz. %	109.53%	100.54%	103.79%	104.45%	96.68%	97.53%	100.00%	-
NOSH	220,000	220,000	220,000	220,000	220,000	165,000	165,000	21.07%
YoY %	0.00%	0.00%	0.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	133.33%	133.33%	133.33%	133.33%	133.33%	100.00%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	4.51%	-0.18%	4.57%	5.18%	3.74%	4.18%	4.70%	-
YoY %	2,605.56%	-103.94%	-11.78%	38.50%	-10.53%	-11.06%	-	-
Horiz. %	95.96%	-3.83%	97.23%	110.21%	79.57%	88.94%	100.00%	-
ROE	8.03%	-0.20%	2.94%	15.93%	9.01%	6.61%	3.62%	-
YoY %	4,115.00%	-106.80%	-81.54%	76.80%	36.31%	82.60%	-	-
Horiz. %	221.82%	-5.52%	81.22%	440.06%	248.90%	182.60%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	58.80	33.68	20.10	104.20	75.58	55.53	27.72	64.86%
YoY %	74.58%	67.56%	-80.71%	37.87%	36.11%	100.32%	-	-
Horiz. %	212.12%	121.50%	72.51%	375.90%	272.66%	200.32%	100.00%	-
EPS	2.65	-0.06	0.92	5.39	2.82	2.32	1.30	60.56%
YoY %	4,516.67%	-106.52%	-82.93%	91.13%	21.55%	78.46%	-	-
Horiz. %	203.85%	-4.62%	70.77%	414.62%	216.92%	178.46%	100.00%	-
DPS	2.00	1.00	1.00	2.50	2.50	1.50	0.00	-
YoY %	100.00%	0.00%	-60.00%	0.00%	66.67%	0.00%	-	-
Horiz. %	133.33%	66.67%	66.67%	166.67%	166.67%	100.00%	-	-
NAPS	0.3303	0.3032	0.313	0.3386	0.3134	0.3513	0.3602	-5.59%
YoY %	8.94%	-3.13%	-7.56%	8.04%	-10.79%	-2.47%	-	-
Horiz. %	91.70%	84.18%	86.90%	94.00%	87.01%	97.53%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 220,000
RPS	25.08	14.37	8.57	41.35	29.99	19.83	9.90	85.52%
YoY %	74.53%	67.68%	-79.27%	37.88%	51.24%	100.30%	-	-
Horiz. %	253.33%	145.15%	86.57%	417.68%	302.93%	200.30%	100.00%	-
EPS	1.13	-0.03	0.39	2.14	1.12	0.83	0.47	79.18%
YoY %	3,866.67%	-107.69%	-81.78%	91.07%	34.94%	76.60%	-	-
Horiz. %	240.43%	-6.38%	82.98%	455.32%	238.30%	176.60%	100.00%	-
DPS	0.85	0.43	0.43	0.99	0.99	0.54	0.00	-
YoY %	97.67%	0.00%	-56.57%	0.00%	83.33%	0.00%	-	-
Horiz. %	157.41%	79.63%	79.63%	183.33%	183.33%	100.00%	-	-
NAPS	0.1409	0.1293	0.1335	0.1344	0.1244	0.1255	0.1286	6.26%
YoY %	8.97%	-3.15%	-0.67%	8.04%	-0.88%	-2.41%	-	-
Horiz. %	109.56%	100.54%	103.81%	104.51%	96.73%	97.59%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	0.515	0.415	0.385	0.37	0.375	0.44	0.34	-
P/RPS	0.88	1.23	1.92	0.36	0.50	0.79	1.23	-19.95%
YoY %	-28.46%	-35.94%	433.33%	-28.00%	-36.71%	-35.77%	-	-
Horiz. %	71.54%	100.00%	156.10%	29.27%	40.65%	64.23%	100.00%	-
P/EPS	19.42	-681.58	41.88	6.86	13.28	18.95	26.11	-17.86%
YoY %	102.85%	-1,727.46%	510.50%	-48.34%	-29.92%	-27.42%	-	-
Horiz. %	74.38%	-2,610.42%	160.40%	26.27%	50.86%	72.58%	100.00%	-
EY	5.15	-0.15	2.39	14.58	7.53	5.28	3.83	21.76%
YoY %	3,533.33%	-106.28%	-83.61%	93.63%	42.61%	37.86%	-	-
Horiz. %	134.46%	-3.92%	62.40%	380.68%	196.61%	137.86%	100.00%	-
DY	3.88	2.41	2.60	6.76	6.67	3.41	0.00	-
YoY %	61.00%	-7.31%	-61.54%	1.35%	95.60%	0.00%	-	-
Horiz. %	113.78%	70.67%	76.25%	198.24%	195.60%	100.00%	-	-
P/NAPS	1.56	1.37	1.23	1.09	1.20	1.25	0.94	40.04%
YoY %	13.87%	11.38%	12.84%	-9.17%	-4.00%	32.98%	-	-
Horiz. %	165.96%	145.74%	130.85%	115.96%	127.66%	132.98%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	25/11/20	25/08/20	27/05/20	27/02/20	28/11/19	28/08/19	23/05/19	-
Price	0.685	0.405	0.45	0.695	0.335	0.555	0.44	-
P/RPS	1.16	1.20	2.24	0.67	0.44	1.00	1.59	-18.91%
YoY %	-3.33%	-46.43%	234.33%	52.27%	-56.00%	-37.11%	-	-
Horiz. %	72.96%	75.47%	140.88%	42.14%	27.67%	62.89%	100.00%	-
P/EPS	25.83	-665.16	48.95	12.89	11.87	23.90	33.78	-16.33%
YoY %	103.88%	-1,458.86%	279.75%	8.59%	-50.33%	-29.25%	-	-
Horiz. %	76.47%	-1,969.09%	144.91%	38.16%	35.14%	70.75%	100.00%	-
EY	3.87	-0.15	2.04	7.76	8.43	4.18	2.96	19.50%
YoY %	2,680.00%	-107.35%	-73.71%	-7.95%	101.67%	41.22%	-	-
Horiz. %	130.74%	-5.07%	68.92%	262.16%	284.80%	141.22%	100.00%	-
DY	2.92	2.47	2.22	3.60	7.46	2.70	0.00	-
YoY %	18.22%	11.26%	-38.33%	-51.74%	176.30%	0.00%	-	-
Horiz. %	108.15%	91.48%	82.22%	133.33%	276.30%	100.00%	-	-
P/NAPS	2.07	1.34	1.44	2.05	1.07	1.58	1.22	42.12%
YoY %	54.48%	-6.94%	-29.76%	91.59%	-32.28%	29.51%	-	-
Horiz. %	169.67%	109.84%	118.03%	168.03%	87.70%	129.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos