Highlights

[FPGROUP] QoQ Cumulative Quarter Result on 2020-06-30 [#4]

Stock [FPGROUP]: FOUNDPAC GROUP BHD
Announcement Date 18-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     35.58%    YoY -     36.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 36,494 24,066 12,440 51,052 38,637 27,494 12,962 99.26%
  QoQ % 51.64% 93.46% -75.63% 32.13% 40.53% 112.11% -
  Horiz. % 281.55% 185.67% 95.97% 393.86% 298.08% 212.11% 100.00%
PBT 11,001 6,941 4,139 21,294 16,536 12,518 5,899 51.45%
  QoQ % 58.49% 67.70% -80.56% 28.77% 32.10% 112.21% -
  Horiz. % 186.49% 117.66% 70.16% 360.98% 280.32% 212.21% 100.00%
Tax -2,501 -1,631 -936 -4,229 -3,763 -2,910 -1,477 42.02%
  QoQ % -53.34% -74.25% 77.87% -12.38% -29.31% -97.02% -
  Horiz. % 169.33% 110.43% 63.37% 286.32% 254.77% 197.02% 100.00%
NP 8,500 5,310 3,203 17,065 12,773 9,608 4,422 54.54%
  QoQ % 60.08% 65.78% -81.23% 33.60% 32.94% 117.28% -
  Horiz. % 192.22% 120.08% 72.43% 385.91% 288.85% 217.28% 100.00%
NP to SH 8,341 5,085 3,074 16,062 11,847 8,727 4,081 60.98%
  QoQ % 64.03% 65.42% -80.86% 35.58% 35.75% 113.84% -
  Horiz. % 204.39% 124.60% 75.32% 393.58% 290.30% 213.84% 100.00%
Tax Rate 22.73 % 23.50 % 22.61 % 19.86 % 22.76 % 23.25 % 25.04 % -6.24%
  QoQ % -3.28% 3.94% 13.85% -12.74% -2.11% -7.15% -
  Horiz. % 90.77% 93.85% 90.30% 79.31% 90.89% 92.85% 100.00%
Total Cost 27,994 18,756 9,237 33,987 25,864 17,886 8,540 120.51%
  QoQ % 49.25% 103.05% -72.82% 31.41% 44.60% 109.44% -
  Horiz. % 327.80% 219.63% 108.16% 397.97% 302.86% 209.44% 100.00%
Net Worth 101,091 98,377 99,082 95,991 91,735 91,447 84,520 12.67%
  QoQ % 2.76% -0.71% 3.22% 4.64% 0.32% 8.20% -
  Horiz. % 119.61% 116.39% 117.23% 113.57% 108.54% 108.20% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 2,710 2,711 - 6,507 6,506 - - -
  QoQ % -0.05% 0.00% 0.00% 0.03% 0.00% 0.00% -
  Horiz. % 41.66% 41.68% 0.00% 100.03% 100.00% - -
Div Payout % 32.49 % 53.33 % - % 40.52 % 54.92 % - % - % -
  QoQ % -39.08% 0.00% 0.00% -26.22% 0.00% 0.00% -
  Horiz. % 59.16% 97.10% 0.00% 73.78% 100.00% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 101,091 98,377 99,082 95,991 91,735 91,447 84,520 12.67%
  QoQ % 2.76% -0.71% 3.22% 4.64% 0.32% 8.20% -
  Horiz. % 119.61% 116.39% 117.23% 113.57% 108.54% 108.20% 100.00%
NOSH 542,047 542,322 542,322 542,322 542,172 528,293 520,124 2.79%
  QoQ % -0.05% 0.00% 0.00% 0.03% 2.63% 1.57% -
  Horiz. % 104.21% 104.27% 104.27% 104.27% 104.24% 101.57% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 23.29 % 22.06 % 25.75 % 33.43 % 33.06 % 34.95 % 34.12 % -22.46%
  QoQ % 5.58% -14.33% -22.97% 1.12% -5.41% 2.43% -
  Horiz. % 68.26% 64.65% 75.47% 97.98% 96.89% 102.43% 100.00%
ROE 8.25 % 5.17 % 3.10 % 16.73 % 12.91 % 9.54 % 4.83 % 42.84%
  QoQ % 59.57% 66.77% -81.47% 29.59% 35.32% 97.52% -
  Horiz. % 170.81% 107.04% 64.18% 346.38% 267.29% 197.52% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 6.73 4.44 2.29 9.41 7.13 5.20 2.49 93.92%
  QoQ % 51.58% 93.89% -75.66% 31.98% 37.12% 108.84% -
  Horiz. % 270.28% 178.31% 91.97% 377.91% 286.35% 208.84% 100.00%
EPS 1.54 0.94 0.57 3.01 2.23 1.66 0.78 57.32%
  QoQ % 63.83% 64.91% -81.06% 34.98% 34.34% 112.82% -
  Horiz. % 197.44% 120.51% 73.08% 385.90% 285.90% 212.82% 100.00%
DPS 0.50 0.50 0.00 1.20 1.20 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.67% 41.67% 0.00% 100.00% 100.00% - -
NAPS 0.1865 0.1814 0.1827 0.1770 0.1692 0.1731 0.1625 9.61%
  QoQ % 2.81% -0.71% 3.22% 4.61% -2.25% 6.52% -
  Horiz. % 114.77% 111.63% 112.43% 108.92% 104.12% 106.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 542,322
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 6.73 4.44 2.29 9.41 7.12 5.07 2.39 99.28%
  QoQ % 51.58% 93.89% -75.66% 32.16% 40.43% 112.13% -
  Horiz. % 281.59% 185.77% 95.82% 393.72% 297.91% 212.13% 100.00%
EPS 1.54 0.94 0.57 3.01 2.18 1.61 0.75 61.48%
  QoQ % 63.83% 64.91% -81.06% 38.07% 35.40% 114.67% -
  Horiz. % 205.33% 125.33% 76.00% 401.33% 290.67% 214.67% 100.00%
DPS 0.50 0.50 0.00 1.20 1.20 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.67% 41.67% 0.00% 100.00% 100.00% - -
NAPS 0.1864 0.1814 0.1827 0.1770 0.1692 0.1686 0.1558 12.69%
  QoQ % 2.76% -0.71% 3.22% 4.61% 0.36% 8.22% -
  Horiz. % 119.64% 116.43% 117.27% 113.61% 108.60% 108.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.7900 0.9550 1.0000 0.7800 0.5750 0.7800 0.3750 -
P/RPS 11.73 21.52 43.60 8.29 8.07 14.99 15.05 -15.30%
  QoQ % -45.49% -50.64% 425.93% 2.73% -46.16% -0.40% -
  Horiz. % 77.94% 142.99% 289.70% 55.08% 53.62% 99.60% 100.00%
P/EPS 51.34 101.85 176.42 26.34 26.31 47.22 47.79 4.89%
  QoQ % -49.59% -42.27% 569.78% 0.11% -44.28% -1.19% -
  Horiz. % 107.43% 213.12% 369.16% 55.12% 55.05% 98.81% 100.00%
EY 1.95 0.98 0.57 3.80 3.80 2.12 2.09 -4.51%
  QoQ % 98.98% 71.93% -85.00% 0.00% 79.25% 1.44% -
  Horiz. % 93.30% 46.89% 27.27% 181.82% 181.82% 101.44% 100.00%
DY 0.63 0.52 0.00 1.54 2.09 0.00 0.00 -
  QoQ % 21.15% 0.00% 0.00% -26.32% 0.00% 0.00% -
  Horiz. % 30.14% 24.88% 0.00% 73.68% 100.00% - -
P/NAPS 4.24 5.26 5.47 4.41 3.40 4.51 2.31 49.86%
  QoQ % -19.39% -3.84% 24.04% 29.71% -24.61% 95.24% -
  Horiz. % 183.55% 227.71% 236.80% 190.91% 147.19% 195.24% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - - 18/11/20 18/08/20 14/05/20 18/02/20 19/11/19 -
Price 0.7800 1.0500 1.1100 1.0200 0.7200 0.9500 0.5450 -
P/RPS 11.59 23.66 48.39 10.84 10.10 18.25 21.87 -34.49%
  QoQ % -51.01% -51.11% 346.40% 7.33% -44.66% -16.55% -
  Horiz. % 52.99% 108.18% 221.26% 49.57% 46.18% 83.45% 100.00%
P/EPS 50.69 111.98 195.83 34.44 32.95 57.51 69.46 -18.93%
  QoQ % -54.73% -42.82% 468.61% 4.52% -42.71% -17.20% -
  Horiz. % 72.98% 161.22% 281.93% 49.58% 47.44% 82.80% 100.00%
EY 1.97 0.89 0.51 2.90 3.03 1.74 1.44 23.21%
  QoQ % 121.35% 74.51% -82.41% -4.29% 74.14% 20.83% -
  Horiz. % 136.81% 61.81% 35.42% 201.39% 210.42% 120.83% 100.00%
DY 0.64 0.48 0.00 1.18 1.67 0.00 0.00 -
  QoQ % 33.33% 0.00% 0.00% -29.34% 0.00% 0.00% -
  Horiz. % 38.32% 28.74% 0.00% 70.66% 100.00% - -
P/NAPS 4.18 5.79 6.08 5.76 4.26 5.49 3.35 15.89%
  QoQ % -27.81% -4.77% 5.56% 35.21% -22.40% 63.88% -
  Horiz. % 124.78% 172.84% 181.49% 171.94% 127.16% 163.88% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS