Highlights

[FPGROUP] QoQ Cumulative Quarter Result on 2019-12-31 [#2]

Stock [FPGROUP]: FOUNDPAC GROUP BHD
Announcement Date 18-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Dec-2019  [#2]
Profit Trend QoQ -     113.84%    YoY -     69.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 12,440 51,052 38,637 27,494 12,962 44,946 32,908 -47.63%
  QoQ % -75.63% 32.13% 40.53% 112.11% -71.16% 36.58% -
  Horiz. % 37.80% 155.14% 117.41% 83.55% 39.39% 136.58% 100.00%
PBT 4,139 21,294 16,536 12,518 5,899 16,591 11,565 -49.50%
  QoQ % -80.56% 28.77% 32.10% 112.21% -64.44% 43.46% -
  Horiz. % 35.79% 184.12% 142.98% 108.24% 51.01% 143.46% 100.00%
Tax -936 -4,229 -3,763 -2,910 -1,477 -3,927 -2,825 -52.02%
  QoQ % 77.87% -12.38% -29.31% -97.02% 62.39% -39.01% -
  Horiz. % 33.13% 149.70% 133.20% 103.01% 52.28% 139.01% 100.00%
NP 3,203 17,065 12,773 9,608 4,422 12,664 8,740 -48.70%
  QoQ % -81.23% 33.60% 32.94% 117.28% -65.08% 44.90% -
  Horiz. % 36.65% 195.25% 146.14% 109.93% 50.59% 144.90% 100.00%
NP to SH 3,074 16,062 11,847 8,727 4,081 11,807 8,157 -47.73%
  QoQ % -80.86% 35.58% 35.75% 113.84% -65.44% 44.75% -
  Horiz. % 37.69% 196.91% 145.24% 106.99% 50.03% 144.75% 100.00%
Tax Rate 22.61 % 19.86 % 22.76 % 23.25 % 25.04 % 23.67 % 24.43 % -5.02%
  QoQ % 13.85% -12.74% -2.11% -7.15% 5.79% -3.11% -
  Horiz. % 92.55% 81.29% 93.16% 95.17% 102.50% 96.89% 100.00%
Total Cost 9,237 33,987 25,864 17,886 8,540 32,282 24,168 -47.24%
  QoQ % -72.82% 31.41% 44.60% 109.44% -73.55% 33.57% -
  Horiz. % 38.22% 140.63% 107.02% 74.01% 35.34% 133.57% 100.00%
Net Worth 99,082 95,991 91,735 91,447 84,520 80,190 74,472 20.90%
  QoQ % 3.22% 4.64% 0.32% 8.20% 5.40% 7.68% -
  Horiz. % 133.05% 128.89% 123.18% 122.79% 113.49% 107.68% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 6,507 6,506 - - 5,190 5,186 -
  QoQ % 0.00% 0.03% 0.00% 0.00% 0.00% 0.08% -
  Horiz. % 0.00% 125.49% 125.45% 0.00% 0.00% 100.08% 100.00%
Div Payout % - % 40.52 % 54.92 % - % - % 43.96 % 63.58 % -
  QoQ % 0.00% -26.22% 0.00% 0.00% 0.00% -30.86% -
  Horiz. % 0.00% 63.73% 86.38% 0.00% 0.00% 69.14% 100.00%
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 99,082 95,991 91,735 91,447 84,520 80,190 74,472 20.90%
  QoQ % 3.22% 4.64% 0.32% 8.20% 5.40% 7.68% -
  Horiz. % 133.05% 128.89% 123.18% 122.79% 113.49% 107.68% 100.00%
NOSH 542,322 542,322 542,172 528,293 520,124 519,030 518,612 3.02%
  QoQ % 0.00% 0.03% 2.63% 1.57% 0.21% 0.08% -
  Horiz. % 104.57% 104.57% 104.54% 101.87% 100.29% 100.08% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 25.75 % 33.43 % 33.06 % 34.95 % 34.12 % 28.18 % 26.56 % -2.04%
  QoQ % -22.97% 1.12% -5.41% 2.43% 21.08% 6.10% -
  Horiz. % 96.95% 125.87% 124.47% 131.59% 128.46% 106.10% 100.00%
ROE 3.10 % 16.73 % 12.91 % 9.54 % 4.83 % 14.72 % 10.95 % -56.79%
  QoQ % -81.47% 29.59% 35.32% 97.52% -67.19% 34.43% -
  Horiz. % 28.31% 152.79% 117.90% 87.12% 44.11% 134.43% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.29 9.41 7.13 5.20 2.49 8.66 6.35 -49.24%
  QoQ % -75.66% 31.98% 37.12% 108.84% -71.25% 36.38% -
  Horiz. % 36.06% 148.19% 112.28% 81.89% 39.21% 136.38% 100.00%
EPS 0.57 3.01 2.23 1.66 0.78 2.28 1.57 -49.01%
  QoQ % -81.06% 34.98% 34.34% 112.82% -65.79% 45.22% -
  Horiz. % 36.31% 191.72% 142.04% 105.73% 49.68% 145.22% 100.00%
DPS 0.00 1.20 1.20 0.00 0.00 1.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.00% 120.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.1827 0.1770 0.1692 0.1731 0.1625 0.1545 0.1436 17.36%
  QoQ % 3.22% 4.61% -2.25% 6.52% 5.18% 7.59% -
  Horiz. % 127.23% 123.26% 117.83% 120.54% 113.16% 107.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 542,322
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.29 9.41 7.12 5.07 2.39 8.29 6.07 -47.70%
  QoQ % -75.66% 32.16% 40.43% 112.13% -71.17% 36.57% -
  Horiz. % 37.73% 155.02% 117.30% 83.53% 39.37% 136.57% 100.00%
EPS 0.57 3.01 2.18 1.61 0.75 2.18 1.50 -47.44%
  QoQ % -81.06% 38.07% 35.40% 114.67% -65.60% 45.33% -
  Horiz. % 38.00% 200.67% 145.33% 107.33% 50.00% 145.33% 100.00%
DPS 0.00 1.20 1.20 0.00 0.00 0.96 0.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 125.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.1827 0.1770 0.1692 0.1686 0.1558 0.1479 0.1373 20.92%
  QoQ % 3.22% 4.61% 0.36% 8.22% 5.34% 7.72% -
  Horiz. % 133.07% 128.91% 123.23% 122.80% 113.47% 107.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.0000 0.7800 0.5750 0.7800 0.3750 0.3250 0.3250 -
P/RPS 43.60 8.29 8.07 14.99 15.05 3.75 5.12 315.38%
  QoQ % 425.93% 2.73% -46.16% -0.40% 301.33% -26.76% -
  Horiz. % 851.56% 161.91% 157.62% 292.77% 293.95% 73.24% 100.00%
P/EPS 176.42 26.34 26.31 47.22 47.79 14.29 20.66 316.15%
  QoQ % 569.78% 0.11% -44.28% -1.19% 234.43% -30.83% -
  Horiz. % 853.92% 127.49% 127.35% 228.56% 231.32% 69.17% 100.00%
EY 0.57 3.80 3.80 2.12 2.09 7.00 4.84 -75.88%
  QoQ % -85.00% 0.00% 79.25% 1.44% -70.14% 44.63% -
  Horiz. % 11.78% 78.51% 78.51% 43.80% 43.18% 144.63% 100.00%
DY 0.00 1.54 2.09 0.00 0.00 3.08 3.08 -
  QoQ % 0.00% -26.32% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 67.86% 0.00% 0.00% 100.00% 100.00%
P/NAPS 5.47 4.41 3.40 4.51 2.31 2.10 2.26 79.98%
  QoQ % 24.04% 29.71% -24.61% 95.24% 10.00% -7.08% -
  Horiz. % 242.04% 195.13% 150.44% 199.56% 102.21% 92.92% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 18/08/20 14/05/20 18/02/20 19/11/19 13/08/19 15/05/19 -
Price 1.1100 1.0200 0.7200 0.9500 0.5450 0.3250 0.3750 -
P/RPS 48.39 10.84 10.10 18.25 21.87 3.75 5.91 304.68%
  QoQ % 346.40% 7.33% -44.66% -16.55% 483.20% -36.55% -
  Horiz. % 818.78% 183.42% 170.90% 308.80% 370.05% 63.45% 100.00%
P/EPS 195.83 34.44 32.95 57.51 69.46 14.29 23.84 305.55%
  QoQ % 468.61% 4.52% -42.71% -17.20% 386.07% -40.06% -
  Horiz. % 821.43% 144.46% 138.21% 241.23% 291.36% 59.94% 100.00%
EY 0.51 2.90 3.03 1.74 1.44 7.00 4.19 -75.35%
  QoQ % -82.41% -4.29% 74.14% 20.83% -79.43% 67.06% -
  Horiz. % 12.17% 69.21% 72.32% 41.53% 34.37% 167.06% 100.00%
DY 0.00 1.18 1.67 0.00 0.00 3.08 2.67 -
  QoQ % 0.00% -29.34% 0.00% 0.00% 0.00% 15.36% -
  Horiz. % 0.00% 44.19% 62.55% 0.00% 0.00% 115.36% 100.00%
P/NAPS 6.08 5.76 4.26 5.49 3.35 2.10 2.61 75.46%
  QoQ % 5.56% 35.21% -22.40% 63.88% 59.52% -19.54% -
  Horiz. % 232.95% 220.69% 163.22% 210.34% 128.35% 80.46% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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