[FOCUSP] QoQ TTM Result on 31-Mar-2020 [#1]

Stock

[FOCUSP] FOCUS POINT HOLDINGS BERHAD

Announcement Date

27-May-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -3.41%

YoY- 3.53%

Quarter Report

FOCUSP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
TTM Result
Revenue	159,612	168,341	165,775	184,904	191,025	188,781	187,984	-10.28%
YoY %	-5.19%	1.55%	-10.35%	-3.20%	1.19%	0.42%	-	-
Horiz. %	84.91%	89.55%	88.19%	98.36%	101.62%	100.42%	100.00%	-
PBT	15,622	14,481	9,799	14,493	15,205	13,624	14,627	4.46%
YoY %	7.88%	47.78%	-32.39%	-4.68%	11.60%	-6.86%	-	-
Horiz. %	106.80%	99.00%	66.99%	99.08%	103.95%	93.14%	100.00%	-
Tax	-4,985	-4,542	-3,863	-4,942	-5,317	-3,994	-4,522	6.68%
YoY %	-9.75%	-17.58%	21.83%	7.05%	-33.12%	11.68%	-	-
Horiz. %	110.24%	100.44%	85.43%	109.29%	117.58%	88.32%	100.00%	-
NP	10,637	9,939	5,936	9,551	9,888	9,630	10,105	3.46%
YoY %	7.02%	67.44%	-37.85%	-3.41%	2.68%	-4.70%	-	-
Horiz. %	105.26%	98.36%	58.74%	94.52%	97.85%	95.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,637	9,939	5,936	9,551	9,888	9,630	10,105	3.46%
YoY %	7.02%	67.44%	-37.85%	-3.41%	2.68%	-4.70%	-	-
Horiz. %	105.26%	98.36%	58.74%	94.52%	97.85%	95.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.91%	31.37%	39.42%	34.10%	34.97%	29.32%	30.92%	-
YoY %	1.72%	-20.42%	15.60%	-2.49%	19.27%	-5.17%	-	-
Horiz. %	103.20%	101.46%	127.49%	110.28%	113.10%	94.83%	100.00%	-
Total Cost	148,975	158,402	159,839	175,353	181,137	179,151	177,879	-11.10%
YoY %	-5.95%	-0.90%	-8.85%	-3.19%	1.11%	0.72%	-	-
Horiz. %	83.75%	89.05%	89.86%	98.58%	101.83%	100.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	68,309	65,096	59,755	61,687	62,076	57,456	57,964	11.51%
YoY %	4.94%	8.94%	-3.13%	-0.63%	8.04%	-0.88%	-	-
Horiz. %	117.85%	112.30%	103.09%	106.42%	107.09%	99.12%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	3,941	3,941	3,804	6,279	4,308	4,308	2,475	36.16%
YoY %	0.00%	3.60%	-39.42%	45.75%	0.00%	74.06%	-	-
Horiz. %	159.23%	159.23%	153.70%	253.70%	174.06%	174.06%	100.00%	-
Div Payout %	37.06%	39.66%	64.09%	65.74%	43.57%	44.74%	24.49%	-
YoY %	-6.56%	-38.12%	-2.51%	50.88%	-2.62%	82.69%	-	-
Horiz. %	151.33%	161.94%	261.70%	268.44%	177.91%	182.69%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	68,309	65,096	59,755	61,687	62,076	57,456	57,964	11.51%
YoY %	4.94%	8.94%	-3.13%	-0.63%	8.04%	-0.88%	-	-
Horiz. %	117.85%	112.30%	103.09%	106.42%	107.09%	99.12%	100.00%	-
NOSH	220,000	220,000	220,000	220,000	220,000	220,000	165,000	21.03%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	33.33%	-	-
Horiz. %	133.33%	133.33%	133.33%	133.33%	133.33%	133.33%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	6.66%	5.90%	3.58%	5.17%	5.18%	5.10%	5.38%	-
YoY %	12.88%	64.80%	-30.75%	-0.19%	1.57%	-5.20%	-	-
Horiz. %	123.79%	109.67%	66.54%	96.10%	96.28%	94.80%	100.00%	-
ROE	15.57%	15.27%	9.93%	15.48%	15.93%	16.76%	17.43%	-
YoY %	1.96%	53.78%	-35.85%	-2.82%	-4.95%	-3.84%	-	-
Horiz. %	89.33%	87.61%	56.97%	88.81%	91.39%	96.16%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	72.55	85.42	84.11	93.82	104.20	102.97	113.93	-25.88%
YoY %	-15.07%	1.56%	-10.35%	-9.96%	1.19%	-9.62%	-	-
Horiz. %	63.68%	74.98%	73.83%	82.35%	91.46%	90.38%	100.00%	-
EPS	4.84	5.04	3.01	4.85	5.39	5.25	6.12	-14.42%
YoY %	-3.97%	67.44%	-37.94%	-10.02%	2.67%	-14.22%	-	-
Horiz. %	79.08%	82.35%	49.18%	79.25%	88.07%	85.78%	100.00%	-
DPS	1.79	2.00	1.93	3.19	2.35	2.35	1.50	12.44%
YoY %	-10.50%	3.63%	-39.50%	35.74%	0.00%	56.67%	-	-
Horiz. %	119.33%	133.33%	128.67%	212.67%	156.67%	156.67%	100.00%	-
NAPS	0.3105	0.3303	0.3032	0.313	0.3386	0.3134	0.3513	-7.86%
YoY %	-5.99%	8.94%	-3.13%	-7.56%	8.04%	-10.79%	-	-
Horiz. %	88.39%	94.02%	86.31%	89.10%	96.38%	89.21%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 220,000
RPS	34.55	36.44	35.88	40.02	41.35	40.86	40.69	-10.28%
YoY %	-5.19%	1.56%	-10.34%	-3.22%	1.20%	0.42%	-	-
Horiz. %	84.91%	89.56%	88.18%	98.35%	101.62%	100.42%	100.00%	-
EPS	2.30	2.15	1.28	2.07	2.14	2.08	2.19	3.30%
YoY %	6.98%	67.97%	-38.16%	-3.27%	2.88%	-5.02%	-	-
Horiz. %	105.02%	98.17%	58.45%	94.52%	97.72%	94.98%	100.00%	-
DPS	0.85	0.85	0.82	1.36	0.93	0.93	0.54	35.13%
YoY %	0.00%	3.66%	-39.71%	46.24%	0.00%	72.22%	-	-
Horiz. %	157.41%	157.41%	151.85%	251.85%	172.22%	172.22%	100.00%	-
NAPS	0.1479	0.1409	0.1293	0.1335	0.1344	0.1244	0.1255	11.51%
YoY %	4.97%	8.97%	-3.15%	-0.67%	8.04%	-0.88%	-	-
Horiz. %	117.85%	112.27%	103.03%	106.37%	107.09%	99.12%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	0.96	0.515	0.415	0.385	0.37	0.375	0.44	-
P/RPS	1.32	0.60	0.49	0.41	0.36	0.36	0.39	124.59%
YoY %	120.00%	22.45%	19.51%	13.89%	0.00%	-7.69%	-	-
Horiz. %	338.46%	153.85%	125.64%	105.13%	92.31%	92.31%	100.00%	-
P/EPS	19.86	10.21	13.78	7.94	6.86	7.14	7.18	96.44%
YoY %	94.52%	-25.91%	73.55%	15.74%	-3.92%	-0.56%	-	-
Horiz. %	276.60%	142.20%	191.92%	110.58%	95.54%	99.44%	100.00%	-
EY	5.04	9.79	7.26	12.59	14.58	14.01	13.92	-49.04%
YoY %	-48.52%	34.85%	-42.34%	-13.65%	4.07%	0.65%	-	-
Horiz. %	36.21%	70.33%	52.16%	90.45%	104.74%	100.65%	100.00%	-
DY	1.87	3.88	4.65	8.28	6.35	6.27	3.41	-32.88%
YoY %	-51.80%	-16.56%	-43.84%	30.39%	1.28%	83.87%	-	-
Horiz. %	54.84%	113.78%	136.36%	242.82%	186.22%	183.87%	100.00%	-
P/NAPS	3.09	1.56	1.37	1.23	1.09	1.20	1.25	82.32%
YoY %	98.08%	13.87%	11.38%	12.84%	-9.17%	-4.00%	-	-
Horiz. %	247.20%	124.80%	109.60%	98.40%	87.20%	96.00%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	24/02/21	25/11/20	25/08/20	27/05/20	27/02/20	28/11/19	28/08/19	-
Price	0.895	0.685	0.405	0.45	0.695	0.335	0.555	-
P/RPS	1.23	0.80	0.48	0.48	0.67	0.33	0.49	84.18%
YoY %	53.75%	66.67%	0.00%	-28.36%	103.03%	-32.65%	-	-
Horiz. %	251.02%	163.27%	97.96%	97.96%	136.73%	67.35%	100.00%	-
P/EPS	18.51	13.58	13.45	9.29	12.89	6.38	9.06	60.66%
YoY %	36.30%	0.97%	44.78%	-27.93%	102.04%	-29.58%	-	-
Horiz. %	204.30%	149.89%	148.45%	102.54%	142.27%	70.42%	100.00%	-
EY	5.40	7.36	7.44	10.77	7.76	15.68	11.03	-37.74%
YoY %	-26.63%	-1.08%	-30.92%	38.79%	-50.51%	42.16%	-	-
Horiz. %	48.96%	66.73%	67.45%	97.64%	70.35%	142.16%	100.00%	-
DY	2.00	2.92	4.77	7.08	3.38	7.01	2.70	-18.05%
YoY %	-31.51%	-38.78%	-32.63%	109.47%	-51.78%	159.63%	-	-
Horiz. %	74.07%	108.15%	176.67%	262.22%	125.19%	259.63%	100.00%	-
P/NAPS	2.88	2.07	1.34	1.44	2.05	1.07	1.58	48.94%
YoY %	39.13%	54.48%	-6.94%	-29.76%	91.59%	-32.28%	-	-
Horiz. %	182.28%	131.01%	84.81%	91.14%	129.75%	67.72%	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