Highlights

[FPGROUP] QoQ Annualized Quarter Result on 2017-09-30 [#1]

Stock [FPGROUP]: FOUNDPAC GROUP BHD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -8.81%    YoY -     3.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 35,534 35,116 34,288 37,580 35,960 33,998 32,256 6.68%
  QoQ % 1.19% 2.41% -8.76% 4.51% 5.77% 5.40% -
  Horiz. % 110.16% 108.87% 106.30% 116.51% 111.48% 105.40% 100.00%
PBT 10,694 10,888 10,984 12,104 12,987 12,614 11,326 -3.77%
  QoQ % -1.78% -0.87% -9.25% -6.80% 2.95% 11.38% -
  Horiz. % 94.42% 96.13% 96.98% 106.87% 114.67% 111.38% 100.00%
Tax -2,683 -2,648 -2,662 -2,784 -2,767 -2,732 -2,420 7.14%
  QoQ % -1.32% 0.53% 4.38% -0.61% -1.28% -12.89% -
  Horiz. % 110.87% 109.42% 110.00% 115.04% 114.34% 112.89% 100.00%
NP 8,011 8,240 8,322 9,320 10,220 9,882 8,906 -6.84%
  QoQ % -2.78% -0.99% -10.71% -8.81% 3.41% 10.97% -
  Horiz. % 89.95% 92.52% 93.44% 104.65% 114.75% 110.97% 100.00%
NP to SH 7,527 7,826 8,104 9,320 10,220 9,882 8,906 -10.64%
  QoQ % -3.83% -3.42% -13.05% -8.81% 3.41% 10.97% -
  Horiz. % 84.52% 87.88% 90.99% 104.65% 114.75% 110.97% 100.00%
Tax Rate 25.09 % 24.32 % 24.24 % 23.00 % 21.31 % 21.66 % 21.37 % 11.32%
  QoQ % 3.17% 0.33% 5.39% 7.93% -1.62% 1.36% -
  Horiz. % 117.41% 113.80% 113.43% 107.63% 99.72% 101.36% 100.00%
Total Cost 27,523 26,876 25,966 28,260 25,740 24,116 23,350 11.62%
  QoQ % 2.41% 3.50% -8.12% 9.79% 6.73% 3.28% -
  Horiz. % 117.87% 115.10% 111.20% 121.03% 110.24% 103.28% 100.00%
Net Worth 70,758 73,607 71,380 68,014 63,904 62,901 58,435 13.65%
  QoQ % -3.87% 3.12% 4.95% 6.43% 1.60% 7.64% -
  Horiz. % 121.09% 125.96% 122.15% 116.39% 109.36% 107.64% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 5,180 - - - 3,501 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 147.93% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 68.82 % - % - % - % 34.26 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.88% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 70,758 73,607 71,380 68,014 63,904 62,901 58,435 13.65%
  QoQ % -3.87% 3.12% 4.95% 6.43% 1.60% 7.64% -
  Horiz. % 121.09% 125.96% 122.15% 116.39% 109.36% 107.64% 100.00%
NOSH 518,000 518,000 518,000 360,247 350,164 340,192 330,329 35.09%
  QoQ % 0.00% 0.00% 43.79% 2.88% 2.93% 2.99% -
  Horiz. % 156.81% 156.81% 156.81% 109.06% 106.00% 102.99% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 22.54 % 23.47 % 24.27 % 24.80 % 28.42 % 29.07 % 27.61 % -12.68%
  QoQ % -3.96% -3.30% -2.14% -12.74% -2.24% 5.29% -
  Horiz. % 81.64% 85.01% 87.90% 89.82% 102.93% 105.29% 100.00%
ROE 10.64 % 10.63 % 11.35 % 13.70 % 15.99 % 15.71 % 15.24 % -21.35%
  QoQ % 0.09% -6.34% -17.15% -14.32% 1.78% 3.08% -
  Horiz. % 69.82% 69.75% 74.48% 89.90% 104.92% 103.08% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.86 6.78 6.62 10.43 10.27 9.99 9.76 -21.00%
  QoQ % 1.18% 2.42% -36.53% 1.56% 2.80% 2.36% -
  Horiz. % 70.29% 69.47% 67.83% 106.86% 105.23% 102.36% 100.00%
EPS 1.45 1.51 1.56 2.60 2.92 2.91 2.70 -34.01%
  QoQ % -3.97% -3.21% -40.00% -10.96% 0.34% 7.78% -
  Horiz. % 53.70% 55.93% 57.78% 96.30% 108.15% 107.78% 100.00%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1366 0.1421 0.1378 0.1888 0.1825 0.1849 0.1769 -15.87%
  QoQ % -3.87% 3.12% -27.01% 3.45% -1.30% 4.52% -
  Horiz. % 77.22% 80.33% 77.90% 106.73% 103.17% 104.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 542,322
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.55 6.48 6.32 6.93 6.63 6.27 5.95 6.63%
  QoQ % 1.08% 2.53% -8.80% 4.52% 5.74% 5.38% -
  Horiz. % 110.08% 108.91% 106.22% 116.47% 111.43% 105.38% 100.00%
EPS 1.39 1.44 1.49 1.72 1.88 1.82 1.64 -10.47%
  QoQ % -3.47% -3.36% -13.37% -8.51% 3.30% 10.98% -
  Horiz. % 84.76% 87.80% 90.85% 104.88% 114.63% 110.98% 100.00%
DPS 0.96 0.00 0.00 0.00 0.65 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 147.69% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.1305 0.1357 0.1316 0.1254 0.1178 0.1160 0.1077 13.70%
  QoQ % -3.83% 3.12% 4.94% 6.45% 1.55% 7.71% -
  Horiz. % 121.17% 126.00% 122.19% 116.43% 109.38% 107.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.2950 0.2500 0.5000 0.8400 0.8550 0.7150 0.6700 -
P/RPS 4.30 3.69 7.55 8.05 8.33 7.15 6.86 -26.82%
  QoQ % 16.53% -51.13% -6.21% -3.36% 16.50% 4.23% -
  Horiz. % 62.68% 53.79% 110.06% 117.35% 121.43% 104.23% 100.00%
P/EPS 20.30 16.55 31.96 32.47 29.29 24.61 24.85 -12.65%
  QoQ % 22.66% -48.22% -1.57% 10.86% 19.02% -0.97% -
  Horiz. % 81.69% 66.60% 128.61% 130.66% 117.87% 99.03% 100.00%
EY 4.93 6.04 3.13 3.08 3.41 4.06 4.02 14.62%
  QoQ % -18.38% 92.97% 1.62% -9.68% -16.01% 1.00% -
  Horiz. % 122.64% 150.25% 77.86% 76.62% 84.83% 101.00% 100.00%
DY 3.39 0.00 0.00 0.00 1.17 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 289.74% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.16 1.76 3.63 4.45 4.68 3.87 3.79 -31.33%
  QoQ % 22.73% -51.52% -18.43% -4.91% 20.93% 2.11% -
  Horiz. % 56.99% 46.44% 95.78% 117.41% 123.48% 102.11% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 15/08/18 21/05/18 13/02/18 21/11/17 15/08/17 16/05/17 22/02/17 -
Price 0.3800 0.2250 0.3200 0.7450 0.8000 0.8600 0.7850 -
P/RPS 5.54 3.32 4.83 7.14 7.79 8.61 8.04 -22.04%
  QoQ % 66.87% -31.26% -32.35% -8.34% -9.52% 7.09% -
  Horiz. % 68.91% 41.29% 60.07% 88.81% 96.89% 107.09% 100.00%
P/EPS 26.15 14.89 20.45 28.80 27.41 29.60 29.12 -6.94%
  QoQ % 75.62% -27.19% -28.99% 5.07% -7.40% 1.65% -
  Horiz. % 89.80% 51.13% 70.23% 98.90% 94.13% 101.65% 100.00%
EY 3.82 6.72 4.89 3.47 3.65 3.38 3.43 7.46%
  QoQ % -43.15% 37.42% 40.92% -4.93% 7.99% -1.46% -
  Horiz. % 111.37% 195.92% 142.57% 101.17% 106.41% 98.54% 100.00%
DY 2.63 0.00 0.00 0.00 1.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 210.40% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.78 1.58 2.32 3.95 4.38 4.65 4.44 -26.87%
  QoQ % 75.95% -31.90% -41.27% -9.82% -5.81% 4.73% -
  Horiz. % 62.61% 35.59% 52.25% 88.96% 98.65% 104.73% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS