[FOCUSP] QoQ TTM Result on 31-Dec-2020 [#4]

Stock

[FOCUSP] FOCUS POINT HOLDINGS BERHAD

Announcement Date

24-Feb-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Dec-2020 [#4]

Profit Trend

QoQ- 7.02%

YoY- 7.57%

Quarter Report

FOCUSP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
TTM Result
Revenue	150,460	170,978	162,477	159,612	168,341	165,775	184,904	-12.82%
YoY %	-12.00%	5.23%	1.79%	-5.19%	1.55%	-10.35%	-	-
Horiz. %	81.37%	92.47%	87.87%	86.32%	91.04%	89.65%	100.00%	-
PBT	15,663	20,169	17,851	15,622	14,481	9,799	14,493	5.30%
YoY %	-22.34%	12.99%	14.27%	7.88%	47.78%	-32.39%	-	-
Horiz. %	108.07%	139.16%	123.17%	107.79%	99.92%	67.61%	100.00%	-
Tax	-5,495	-6,150	-5,822	-4,985	-4,542	-3,863	-4,942	7.32%
YoY %	10.65%	-5.63%	-16.79%	-9.75%	-17.58%	21.83%	-	-
Horiz. %	111.19%	124.44%	117.81%	100.87%	91.91%	78.17%	100.00%	-
NP	10,168	14,019	12,029	10,637	9,939	5,936	9,551	4.25%
YoY %	-27.47%	16.54%	13.09%	7.02%	67.44%	-37.85%	-	-
Horiz. %	106.46%	146.78%	125.94%	111.37%	104.06%	62.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,168	14,019	12,029	10,637	9,939	5,936	9,551	4.25%
YoY %	-27.47%	16.54%	13.09%	7.02%	67.44%	-37.85%	-	-
Horiz. %	106.46%	146.78%	125.94%	111.37%	104.06%	62.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.08%	30.49%	32.61%	31.91%	31.37%	39.42%	34.10%	-
YoY %	15.05%	-6.50%	2.19%	1.72%	-20.42%	15.60%	-	-
Horiz. %	102.87%	89.41%	95.63%	93.58%	91.99%	115.60%	100.00%	-
Total Cost	140,292	156,959	150,448	148,975	158,402	159,839	175,353	-13.80%
YoY %	-10.62%	4.33%	0.99%	-5.95%	-0.90%	-8.85%	-	-
Horiz. %	80.01%	89.51%	85.80%	84.96%	90.33%	91.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	69,761	68,276	71,510	68,309	65,096	59,755	61,687	8.53%
YoY %	2.17%	-4.52%	4.69%	4.94%	8.94%	-3.13%	-	-
Horiz. %	113.09%	110.68%	115.92%	110.73%	105.53%	96.87%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	6,599	5,270	5,270	3,941	3,941	3,804	6,279	3.36%
YoY %	25.22%	0.00%	33.72%	0.00%	3.60%	-39.42%	-	-
Horiz. %	105.10%	83.93%	83.93%	62.76%	62.76%	60.58%	100.00%	-
Div Payout %	64.91%	37.60%	43.82%	37.06%	39.66%	64.09%	65.74%	-
YoY %	72.63%	-14.19%	18.24%	-6.56%	-38.12%	-2.51%	-	-
Horiz. %	98.74%	57.20%	66.66%	56.37%	60.33%	97.49%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	69,761	68,276	71,510	68,309	65,096	59,755	61,687	8.53%
YoY %	2.17%	-4.52%	4.69%	4.94%	8.94%	-3.13%	-	-
Horiz. %	113.09%	110.68%	115.92%	110.73%	105.53%	96.87%	100.00%	-
NOSH	329,999	329,999	329,999	220,000	220,000	220,000	220,000	31.00%
YoY %	0.00%	0.00%	50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	6.76%	8.20%	7.40%	6.66%	5.90%	3.58%	5.17%	-
YoY %	-17.56%	10.81%	11.11%	12.88%	64.80%	-30.75%	-	-
Horiz. %	130.75%	158.61%	143.13%	128.82%	114.12%	69.25%	100.00%	-
ROE	14.58%	20.53%	16.82%	15.57%	15.27%	9.93%	15.48%	-
YoY %	-28.98%	22.06%	8.03%	1.96%	53.78%	-35.85%	-	-
Horiz. %	94.19%	132.62%	108.66%	100.58%	98.64%	64.15%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	45.59	51.81	49.24	72.55	85.42	84.11	93.82	-38.16%
YoY %	-12.01%	5.22%	-32.13%	-15.07%	1.56%	-10.35%	-	-
Horiz. %	48.59%	55.22%	52.48%	77.33%	91.05%	89.65%	100.00%	-
EPS	3.08	4.25	3.65	4.84	5.04	3.01	4.85	-26.09%
YoY %	-27.53%	16.44%	-24.59%	-3.97%	67.44%	-37.94%	-	-
Horiz. %	63.51%	87.63%	75.26%	99.79%	103.92%	62.06%	100.00%	-
DPS	2.00	1.60	1.60	1.79	2.00	1.93	3.19	-26.72%
YoY %	25.00%	0.00%	-10.61%	-10.50%	3.63%	-39.50%	-	-
Horiz. %	62.70%	50.16%	50.16%	56.11%	62.70%	60.50%	100.00%	-
NAPS	0.2114	0.2069	0.2167	0.3105	0.3303	0.3032	0.313	-23.00%
YoY %	2.17%	-4.52%	-30.21%	-5.99%	8.94%	-3.13%	-	-
Horiz. %	67.54%	66.10%	69.23%	99.20%	105.53%	96.87%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 220,000
RPS	32.57	37.01	35.17	34.55	36.44	35.88	40.02	-12.82%
YoY %	-12.00%	5.23%	1.79%	-5.19%	1.56%	-10.34%	-	-
Horiz. %	81.38%	92.48%	87.88%	86.33%	91.05%	89.66%	100.00%	-
EPS	2.20	3.03	2.60	2.30	2.15	1.28	2.07	4.14%
YoY %	-27.39%	16.54%	13.04%	6.98%	67.97%	-38.16%	-	-
Horiz. %	106.28%	146.38%	125.60%	111.11%	103.86%	61.84%	100.00%	-
DPS	1.43	1.14	1.14	0.85	0.85	0.82	1.36	3.39%
YoY %	25.44%	0.00%	34.12%	0.00%	3.66%	-39.71%	-	-
Horiz. %	105.15%	83.82%	83.82%	62.50%	62.50%	60.29%	100.00%	-
NAPS	0.151	0.1478	0.1548	0.1479	0.1409	0.1293	0.1335	8.55%
YoY %	2.17%	-4.52%	4.67%	4.97%	8.97%	-3.15%	-	-
Horiz. %	113.11%	110.71%	115.96%	110.79%	105.54%	96.85%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	-
Price	0.745	0.76	0.795	0.96	0.515	0.415	0.385	-
P/RPS	1.63	1.47	1.61	1.32	0.60	0.49	0.41	150.74%
YoY %	10.88%	-8.70%	21.97%	120.00%	22.45%	19.51%	-	-
Horiz. %	397.56%	358.54%	392.68%	321.95%	146.34%	119.51%	100.00%	-
P/EPS	24.18	17.89	21.81	19.86	10.21	13.78	7.94	109.95%
YoY %	35.16%	-17.97%	9.82%	94.52%	-25.91%	73.55%	-	-
Horiz. %	304.53%	225.31%	274.69%	250.13%	128.59%	173.55%	100.00%	-
EY	4.14	5.59	4.59	5.04	9.79	7.26	12.59	-52.32%
YoY %	-25.94%	21.79%	-8.93%	-48.52%	34.85%	-42.34%	-	-
Horiz. %	32.88%	44.40%	36.46%	40.03%	77.76%	57.66%	100.00%	-
DY	2.68	2.10	2.01	1.87	3.88	4.65	8.28	-52.82%
YoY %	27.62%	4.48%	7.49%	-51.80%	-16.56%	-43.84%	-	-
Horiz. %	32.37%	25.36%	24.28%	22.58%	46.86%	56.16%	100.00%	-
P/NAPS	3.52	3.67	3.67	3.09	1.56	1.37	1.23	101.44%
YoY %	-4.09%	0.00%	18.77%	98.08%	13.87%	11.38%	-	-
Horiz. %	286.18%	298.37%	298.37%	251.22%	126.83%	111.38%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
Date	24/11/21	19/08/21	27/05/21	24/02/21	25/11/20	25/08/20	27/05/20	-
Price	0.70	0.675	0.77	0.895	0.685	0.405	0.45	-
P/RPS	1.54	1.30	1.56	1.23	0.80	0.48	0.48	117.37%
YoY %	18.46%	-16.67%	26.83%	53.75%	66.67%	0.00%	-	-
Horiz. %	320.83%	270.83%	325.00%	256.25%	166.67%	100.00%	100.00%	-
P/EPS	22.72	15.89	21.12	18.51	13.58	13.45	9.29	81.42%
YoY %	42.98%	-24.76%	14.10%	36.30%	0.97%	44.78%	-	-
Horiz. %	244.56%	171.04%	227.34%	199.25%	146.18%	144.78%	100.00%	-
EY	4.40	6.29	4.73	5.40	7.36	7.44	10.77	-44.91%
YoY %	-30.05%	32.98%	-12.41%	-26.63%	-1.08%	-30.92%	-	-
Horiz. %	40.85%	58.40%	43.92%	50.14%	68.34%	69.08%	100.00%	-
DY	2.86	2.37	2.07	2.00	2.92	4.77	7.08	-45.32%
YoY %	20.68%	14.49%	3.50%	-31.51%	-38.78%	-32.63%	-	-
Horiz. %	40.40%	33.47%	29.24%	28.25%	41.24%	67.37%	100.00%	-
P/NAPS	3.31	3.26	3.55	2.88	2.07	1.34	1.44	74.08%
YoY %	1.53%	-8.17%	23.26%	39.13%	54.48%	-6.94%	-	-
Horiz. %	229.86%	226.39%	246.53%	200.00%	143.75%	93.06%	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