[FOCUSP] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[FOCUSP] FOCUS POINT HOLDINGS BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 14.82%
YoY- -29.45%
Quarter Report
Latest QR
Upcoming QR
FOCUSP's Result
FOCUSP's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 161,384 151,597 156,421 140,588 126,428 121,627 44,227 24.05%
PBT 1,074 3,436 6,007 8,273 10,201 10,994 3,765 -18.84%
Tax -2,665 -2,672 -3,454 -3,283 -3,070 -3,752 -981 18.10%
NP -1,591 764 2,553 4,990 7,131 7,242 2,784 -
-
NP to SH -1,459 900 2,608 5,036 7,138 7,247 2,803 -
-
Tax Rate 248.14% 77.76% 57.50% 39.68% 30.10% 34.13% 26.06% -
Total Cost 162,975 150,833 153,868 135,598 119,297 114,385 41,443 25.60%
-
Net Worth 51,744 53,295 54,037 54,796 51,513 46,932 39,931 4.40%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 3,300 3,301 - 3,281 - -
Div Payout % - - 126.53% 65.56% - 45.28% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 51,744 53,295 54,037 54,796 51,513 46,932 39,931 4.40%
NOSH 165,000 165,000 165,000 165,000 165,000 165,428 153,582 1.20%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.99% 0.50% 1.63% 3.55% 5.64% 5.95% 6.29% -
ROE -2.82% 1.69% 4.83% 9.19% 13.86% 15.44% 7.02% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 97.81 91.88 94.80 85.20 76.62 73.52 28.80 22.57%
EPS -0.88 0.55 1.58 3.05 4.33 4.38 1.83 -
DPS 0.00 0.00 2.00 2.00 0.00 2.00 0.00 -
NAPS 0.3136 0.323 0.3275 0.3321 0.3122 0.2837 0.26 3.17%
Adjusted Per Share Value based on latest NOSH - 165,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 34.93 32.81 33.86 30.43 27.37 26.33 9.57 24.05%
EPS -0.32 0.19 0.56 1.09 1.55 1.57 0.61 -
DPS 0.00 0.00 0.71 0.71 0.00 0.71 0.00 -
NAPS 0.112 0.1154 0.117 0.1186 0.1115 0.1016 0.0864 4.41%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.21 0.27 0.325 0.31 0.29 0.29 0.35 -
P/RPS 0.21 0.29 0.34 0.36 0.38 0.39 1.22 -25.39%
P/EPS -23.75 49.50 20.56 10.16 6.70 6.62 19.18 -
EY -4.21 2.02 4.86 9.85 14.92 15.11 5.21 -
DY 0.00 0.00 6.15 6.45 0.00 6.90 0.00 -
P/NAPS 0.67 0.84 0.99 0.93 0.93 1.02 1.35 -11.01%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 26/11/15 25/11/14 28/11/13 22/11/12 23/11/11 - -
Price 0.21 0.245 0.295 0.28 0.29 0.27 0.00 -
P/RPS 0.21 0.27 0.31 0.33 0.38 0.37 0.00 -
P/EPS -23.75 44.92 18.66 9.17 6.70 6.16 0.00 -
EY -4.21 2.23 5.36 10.90 14.92 16.22 0.00 -
DY 0.00 0.00 6.78 7.14 0.00 7.41 0.00 -
P/NAPS 0.67 0.76 0.90 0.84 0.93 0.95 0.00 -

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
Post a Comment