Highlights

[FPGROUP] QoQ Cumulative Quarter Result on 2021-03-31 [#3]

Stock [FPGROUP]: FOUNDPAC GROUP BHD
Announcement Date 11-May-2021
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2021
Quarter 31-Mar-2021  [#3]
Profit Trend QoQ -     64.03%    YoY -     -29.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 48,990 36,494 24,066 12,440 51,052 38,637 27,494 47.03%
  QoQ % 34.24% 51.64% 93.46% -75.63% 32.13% 40.53% -
  Horiz. % 178.18% 132.73% 87.53% 45.25% 185.68% 140.53% 100.00%
PBT 14,631 11,001 6,941 4,139 21,294 16,536 12,518 10.97%
  QoQ % 33.00% 58.49% 67.70% -80.56% 28.77% 32.10% -
  Horiz. % 116.88% 87.88% 55.45% 33.06% 170.11% 132.10% 100.00%
Tax -2,775 -2,501 -1,631 -936 -4,229 -3,763 -2,910 -3.12%
  QoQ % -10.96% -53.34% -74.25% 77.87% -12.38% -29.31% -
  Horiz. % 95.36% 85.95% 56.05% 32.16% 145.33% 129.31% 100.00%
NP 11,856 8,500 5,310 3,203 17,065 12,773 9,608 15.06%
  QoQ % 39.48% 60.08% 65.78% -81.23% 33.60% 32.94% -
  Horiz. % 123.40% 88.47% 55.27% 33.34% 177.61% 132.94% 100.00%
NP to SH 11,650 8,341 5,085 3,074 16,062 11,847 8,727 21.26%
  QoQ % 39.67% 64.03% 65.42% -80.86% 35.58% 35.75% -
  Horiz. % 133.49% 95.58% 58.27% 35.22% 184.05% 135.75% 100.00%
Tax Rate 18.97 % 22.73 % 23.50 % 22.61 % 19.86 % 22.76 % 23.25 % -12.69%
  QoQ % -16.54% -3.28% 3.94% 13.85% -12.74% -2.11% -
  Horiz. % 81.59% 97.76% 101.08% 97.25% 85.42% 97.89% 100.00%
Total Cost 37,134 27,994 18,756 9,237 33,987 25,864 17,886 62.82%
  QoQ % 32.65% 49.25% 103.05% -72.82% 31.41% 44.60% -
  Horiz. % 207.61% 156.51% 104.86% 51.64% 190.02% 144.60% 100.00%
Net Worth 98,742 101,091 98,377 99,082 95,991 91,735 91,447 5.25%
  QoQ % -2.32% 2.76% -0.71% 3.22% 4.64% 0.32% -
  Horiz. % 107.98% 110.55% 107.58% 108.35% 104.97% 100.32% 100.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 8,120 2,710 2,711 - 6,507 6,506 - -
  QoQ % 199.62% -0.05% 0.00% 0.00% 0.03% 0.00% -
  Horiz. % 124.81% 41.66% 41.68% 0.00% 100.03% 100.00% -
Div Payout % 69.70 % 32.49 % 53.33 % - % 40.52 % 54.92 % - % -
  QoQ % 114.53% -39.08% 0.00% 0.00% -26.22% 0.00% -
  Horiz. % 126.91% 59.16% 97.10% 0.00% 73.78% 100.00% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 98,742 101,091 98,377 99,082 95,991 91,735 91,447 5.25%
  QoQ % -2.32% 2.76% -0.71% 3.22% 4.64% 0.32% -
  Horiz. % 107.98% 110.55% 107.58% 108.35% 104.97% 100.32% 100.00%
NOSH 541,352 542,047 542,322 542,322 542,322 542,172 528,293 1.64%
  QoQ % -0.13% -0.05% 0.00% 0.00% 0.03% 2.63% -
  Horiz. % 102.47% 102.60% 102.66% 102.66% 102.66% 102.63% 100.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 24.20 % 23.29 % 22.06 % 25.75 % 33.43 % 33.06 % 34.95 % -21.75%
  QoQ % 3.91% 5.58% -14.33% -22.97% 1.12% -5.41% -
  Horiz. % 69.24% 66.64% 63.12% 73.68% 95.65% 94.59% 100.00%
ROE 11.80 % 8.25 % 5.17 % 3.10 % 16.73 % 12.91 % 9.54 % 15.24%
  QoQ % 43.03% 59.57% 66.77% -81.47% 29.59% 35.32% -
  Horiz. % 123.69% 86.48% 54.19% 32.49% 175.37% 135.32% 100.00%
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 9.05 6.73 4.44 2.29 9.41 7.13 5.20 44.74%
  QoQ % 34.47% 51.58% 93.89% -75.66% 31.98% 37.12% -
  Horiz. % 174.04% 129.42% 85.38% 44.04% 180.96% 137.12% 100.00%
EPS 2.15 1.54 0.94 0.57 3.01 2.23 1.66 18.84%
  QoQ % 39.61% 63.83% 64.91% -81.06% 34.98% 34.34% -
  Horiz. % 129.52% 92.77% 56.63% 34.34% 181.33% 134.34% 100.00%
DPS 1.50 0.50 0.50 0.00 1.20 1.20 0.00 -
  QoQ % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 41.67% 41.67% 0.00% 100.00% 100.00% -
NAPS 0.1824 0.1865 0.1814 0.1827 0.1770 0.1692 0.1731 3.55%
  QoQ % -2.20% 2.81% -0.71% 3.22% 4.61% -2.25% -
  Horiz. % 105.37% 107.74% 104.79% 105.55% 102.25% 97.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 542,322
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 9.03 6.73 4.44 2.29 9.41 7.12 5.07 46.98%
  QoQ % 34.18% 51.58% 93.89% -75.66% 32.16% 40.43% -
  Horiz. % 178.11% 132.74% 87.57% 45.17% 185.60% 140.43% 100.00%
EPS 2.15 1.54 0.94 0.57 3.01 2.18 1.61 21.29%
  QoQ % 39.61% 63.83% 64.91% -81.06% 38.07% 35.40% -
  Horiz. % 133.54% 95.65% 58.39% 35.40% 186.96% 135.40% 100.00%
DPS 1.50 0.50 0.50 0.00 1.20 1.20 0.00 -
  QoQ % 200.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 41.67% 41.67% 0.00% 100.00% 100.00% -
NAPS 0.1821 0.1864 0.1814 0.1827 0.1770 0.1692 0.1686 5.27%
  QoQ % -2.31% 2.76% -0.71% 3.22% 4.61% 0.36% -
  Horiz. % 108.01% 110.56% 107.59% 108.36% 104.98% 100.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.7950 0.7900 0.9550 1.0000 0.7800 0.5750 0.7800 -
P/RPS 8.78 11.73 21.52 43.60 8.29 8.07 14.99 -30.02%
  QoQ % -25.15% -45.49% -50.64% 425.93% 2.73% -46.16% -
  Horiz. % 58.57% 78.25% 143.56% 290.86% 55.30% 53.84% 100.00%
P/EPS 36.94 51.34 101.85 176.42 26.34 26.31 47.22 -15.11%
  QoQ % -28.05% -49.59% -42.27% 569.78% 0.11% -44.28% -
  Horiz. % 78.23% 108.73% 215.69% 373.61% 55.78% 55.72% 100.00%
EY 2.71 1.95 0.98 0.57 3.80 3.80 2.12 17.80%
  QoQ % 38.97% 98.98% 71.93% -85.00% 0.00% 79.25% -
  Horiz. % 127.83% 91.98% 46.23% 26.89% 179.25% 179.25% 100.00%
DY 1.89 0.63 0.52 0.00 1.54 2.09 0.00 -
  QoQ % 200.00% 21.15% 0.00% 0.00% -26.32% 0.00% -
  Horiz. % 90.43% 30.14% 24.88% 0.00% 73.68% 100.00% -
P/NAPS 4.36 4.24 5.26 5.47 4.41 3.40 4.51 -2.23%
  QoQ % 2.83% -19.39% -3.84% 24.04% 29.71% -24.61% -
  Horiz. % 96.67% 94.01% 116.63% 121.29% 97.78% 75.39% 100.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 - - 18/11/20 18/08/20 14/05/20 18/02/20 -
Price 0.8200 0.7800 1.0500 1.1100 1.0200 0.7200 0.9500 -
P/RPS 9.06 11.59 23.66 48.39 10.84 10.10 18.25 -37.33%
  QoQ % -21.83% -51.01% -51.11% 346.40% 7.33% -44.66% -
  Horiz. % 49.64% 63.51% 129.64% 265.15% 59.40% 55.34% 100.00%
P/EPS 38.10 50.69 111.98 195.83 34.44 32.95 57.51 -24.02%
  QoQ % -24.84% -54.73% -42.82% 468.61% 4.52% -42.71% -
  Horiz. % 66.25% 88.14% 194.71% 340.51% 59.89% 57.29% 100.00%
EY 2.62 1.97 0.89 0.51 2.90 3.03 1.74 31.40%
  QoQ % 32.99% 121.35% 74.51% -82.41% -4.29% 74.14% -
  Horiz. % 150.57% 113.22% 51.15% 29.31% 166.67% 174.14% 100.00%
DY 1.83 0.64 0.48 0.00 1.18 1.67 0.00 -
  QoQ % 185.94% 33.33% 0.00% 0.00% -29.34% 0.00% -
  Horiz. % 109.58% 38.32% 28.74% 0.00% 70.66% 100.00% -
P/NAPS 4.50 4.18 5.79 6.08 5.76 4.26 5.49 -12.43%
  QoQ % 7.66% -27.81% -4.77% 5.56% 35.21% -22.40% -
  Horiz. % 81.97% 76.14% 105.46% 110.75% 104.92% 77.60% 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. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2309 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.820.00 
 UCREST 0.280.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.230.00 
 3A 0.970.00 
 M3TECH 0.0550.00 
 LAMBO 0.070.00 
 NETX 0.1450.00 
 GHLSYS 1.860.00 
PARTNERS & BROKERS