[FOCUSP] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[FOCUSP] FOCUS POINT HOLDINGS BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 20.52%
YoY- -21.13%
Quarter Report
Latest QR
Upcoming QR
FOCUSP's Result
FOCUSP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 161,946 154,592 153,491 147,451 130,578 120,226 74,748 13.73%
PBT 643 4,593 4,104 8,360 9,478 9,208 9,525 -36.16%
Tax -1,926 -3,393 -3,001 -3,659 -3,436 -2,209 -3,266 -8.41%
NP -1,283 1,200 1,103 4,701 6,042 6,999 6,259 -
-
NP to SH -1,198 1,331 1,167 4,771 6,049 7,012 6,279 -
-
Tax Rate 299.53% 73.87% 73.12% 43.77% 36.25% 23.99% 34.29% -
Total Cost 163,229 153,392 152,388 142,750 124,536 113,227 68,489 15.55%
-
Net Worth 52,799 54,087 52,750 54,945 53,493 50,759 38,692 5.31%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - 1,650 3,300 1,650 3,301 2,065 -
Div Payout % - - 141.39% 69.17% 27.28% 47.08% 32.89% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 52,799 54,087 52,750 54,945 53,493 50,759 38,692 5.31%
NOSH 165,000 165,000 165,000 165,000 165,000 165,070 137,697 3.05%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.79% 0.78% 0.72% 3.19% 4.63% 5.82% 8.37% -
ROE -2.27% 2.46% 2.21% 8.68% 11.31% 13.81% 16.23% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 98.15 93.69 93.02 89.36 79.14 72.83 54.28 10.36%
EPS -0.73 0.81 0.71 2.89 3.67 4.25 4.56 -
DPS 0.00 0.00 1.00 2.00 1.00 2.00 1.50 -
NAPS 0.32 0.3278 0.3197 0.333 0.3242 0.3075 0.281 2.18%
Adjusted Per Share Value based on latest NOSH - 165,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 35.05 33.46 33.22 31.92 28.26 26.02 16.18 13.73%
EPS -0.26 0.29 0.25 1.03 1.31 1.52 1.36 -
DPS 0.00 0.00 0.36 0.71 0.36 0.71 0.45 -
NAPS 0.1143 0.1171 0.1142 0.1189 0.1158 0.1099 0.0838 5.30%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.21 0.21 0.255 0.28 0.285 0.35 0.35 -
P/RPS 0.21 0.22 0.27 0.31 0.36 0.48 0.64 -16.93%
P/EPS -28.92 26.03 36.05 9.68 7.77 8.24 7.68 -
EY -3.46 3.84 2.77 10.33 12.86 12.14 13.03 -
DY 0.00 0.00 3.92 7.14 3.51 5.71 4.29 -
P/NAPS 0.66 0.64 0.80 0.84 0.88 1.14 1.25 -10.08%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 24/02/16 25/02/15 25/02/14 26/02/13 22/02/12 24/02/11 -
Price 0.245 0.235 0.30 0.27 0.295 0.30 0.32 -
P/RPS 0.25 0.25 0.32 0.30 0.37 0.41 0.59 -13.32%
P/EPS -33.74 29.13 42.42 9.34 8.05 7.06 7.02 -
EY -2.96 3.43 2.36 10.71 12.43 14.16 14.25 -
DY 0.00 0.00 3.33 7.41 3.39 6.67 4.69 -
P/NAPS 0.77 0.72 0.94 0.81 0.91 0.98 1.14 -6.32%

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