Highlights

[FPGROUP] QoQ Quarter Result on 2017-06-30 [#4]

Stock [FPGROUP]: FOUNDPAC GROUP BHD
Announcement Date 15-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -5.10%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 9,193 7,749 9,395 10,461 9,371 7,969 8,159 8.29%
  QoQ % 18.63% -17.52% -10.19% 11.63% 17.59% -2.33% -
  Horiz. % 112.67% 94.97% 115.15% 128.21% 114.85% 97.67% 100.00%
PBT 2,674 2,466 3,026 3,526 3,798 2,915 2,748 -1.81%
  QoQ % 8.43% -18.51% -14.18% -7.16% 30.29% 6.08% -
  Horiz. % 97.31% 89.74% 110.12% 128.31% 138.21% 106.08% 100.00%
Tax -655 -635 -696 -718 -839 -705 -505 18.95%
  QoQ % -3.15% 8.76% 3.06% 14.42% -19.01% -39.60% -
  Horiz. % 129.70% 125.74% 137.82% 142.18% 166.14% 139.60% 100.00%
NP 2,019 1,831 2,330 2,808 2,959 2,210 2,243 -6.78%
  QoQ % 10.27% -21.42% -17.02% -5.10% 33.89% -1.47% -
  Horiz. % 90.01% 81.63% 103.88% 125.19% 131.92% 98.53% 100.00%
NP to SH 1,818 1,722 2,330 2,808 2,959 2,210 2,243 -13.08%
  QoQ % 5.57% -26.09% -17.02% -5.10% 33.89% -1.47% -
  Horiz. % 81.05% 76.77% 103.88% 125.19% 131.92% 98.53% 100.00%
Tax Rate 24.50 % 25.75 % 23.00 % 20.36 % 22.09 % 24.19 % 18.38 % 21.14%
  QoQ % -4.85% 11.96% 12.97% -7.83% -8.68% 31.61% -
  Horiz. % 133.30% 140.10% 125.14% 110.77% 120.18% 131.61% 100.00%
Total Cost 7,174 5,918 7,065 7,653 6,412 5,759 5,916 13.73%
  QoQ % 21.22% -16.23% -7.68% 19.35% 11.34% -2.65% -
  Horiz. % 121.26% 100.03% 119.42% 129.36% 108.38% 97.35% 100.00%
Net Worth 73,607 71,380 68,014 63,904 62,901 58,435 44,517 39.87%
  QoQ % 3.12% 4.95% 6.43% 1.60% 7.64% 31.26% -
  Horiz. % 165.35% 160.34% 152.78% 143.55% 141.30% 131.26% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - 3,501 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 124.70 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 73,607 71,380 68,014 63,904 62,901 58,435 44,517 39.87%
  QoQ % 3.12% 4.95% 6.43% 1.60% 7.64% 31.26% -
  Horiz. % 165.35% 160.34% 152.78% 143.55% 141.30% 131.26% 100.00%
NOSH 518,000 518,000 360,247 350,164 340,192 330,329 330,000 35.10%
  QoQ % 0.00% 43.79% 2.88% 2.93% 2.99% 0.10% -
  Horiz. % 156.97% 156.97% 109.17% 106.11% 103.09% 100.10% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 21.96 % 23.63 % 24.80 % 26.84 % 31.58 % 27.73 % 27.49 % -13.92%
  QoQ % -7.07% -4.72% -7.60% -15.01% 13.88% 0.87% -
  Horiz. % 79.88% 85.96% 90.21% 97.64% 114.88% 100.87% 100.00%
ROE 2.47 % 2.41 % 3.43 % 4.39 % 4.70 % 3.78 % 5.04 % -37.87%
  QoQ % 2.49% -29.74% -21.87% -6.60% 24.34% -25.00% -
  Horiz. % 49.01% 47.82% 68.06% 87.10% 93.25% 75.00% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.77 1.50 2.61 2.99 2.75 2.41 2.47 -19.94%
  QoQ % 18.00% -42.53% -12.71% 8.73% 14.11% -2.43% -
  Horiz. % 71.66% 60.73% 105.67% 121.05% 111.34% 97.57% 100.00%
EPS 0.35 0.33 0.65 0.80 0.87 0.67 0.68 -35.80%
  QoQ % 6.06% -49.23% -18.75% -8.05% 29.85% -1.47% -
  Horiz. % 51.47% 48.53% 95.59% 117.65% 127.94% 98.53% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1421 0.1378 0.1888 0.1825 0.1849 0.1769 0.1349 3.53%
  QoQ % 3.12% -27.01% 3.45% -1.30% 4.52% 31.13% -
  Horiz. % 105.34% 102.15% 139.96% 135.29% 137.06% 131.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 542,322
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.70 1.43 1.73 1.93 1.73 1.47 1.50 8.71%
  QoQ % 18.88% -17.34% -10.36% 11.56% 17.69% -2.00% -
  Horiz. % 113.33% 95.33% 115.33% 128.67% 115.33% 98.00% 100.00%
EPS 0.34 0.32 0.43 0.52 0.55 0.41 0.41 -11.74%
  QoQ % 6.25% -25.58% -17.31% -5.45% 34.15% 0.00% -
  Horiz. % 82.93% 78.05% 104.88% 126.83% 134.15% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1357 0.1316 0.1254 0.1178 0.1160 0.1077 0.0821 39.84%
  QoQ % 3.12% 4.94% 6.45% 1.55% 7.71% 31.18% -
  Horiz. % 165.29% 160.29% 152.74% 143.48% 141.29% 131.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 - -
Price 0.2500 0.5000 0.8400 0.8550 0.7150 0.6700 0.0000 -
P/RPS 14.09 33.42 32.21 28.62 25.96 27.77 0.00 -
  QoQ % -57.84% 3.76% 12.54% 10.25% -6.52% 0.00% -
  Horiz. % 50.74% 120.35% 115.99% 103.06% 93.48% 100.00% -
P/EPS 71.23 150.41 129.87 106.62 82.20 100.14 0.00 -
  QoQ % -52.64% 15.82% 21.81% 29.71% -17.91% 0.00% -
  Horiz. % 71.13% 150.20% 129.69% 106.47% 82.09% 100.00% -
EY 1.40 0.66 0.77 0.94 1.22 1.00 0.00 -
  QoQ % 112.12% -14.29% -18.09% -22.95% 22.00% 0.00% -
  Horiz. % 140.00% 66.00% 77.00% 94.00% 122.00% 100.00% -
DY 0.00 0.00 0.00 1.17 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.76 3.63 4.45 4.68 3.87 3.79 0.00 -
  QoQ % -51.52% -18.43% -4.91% 20.93% 2.11% 0.00% -
  Horiz. % 46.44% 95.78% 117.41% 123.48% 102.11% 100.00% -
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 13/02/18 21/11/17 15/08/17 16/05/17 22/02/17 - -
Price 0.2250 0.3200 0.7450 0.8000 0.8600 0.7850 0.0000 -
P/RPS 12.68 21.39 28.57 26.78 31.22 32.54 0.00 -
  QoQ % -40.72% -25.13% 6.68% -14.22% -4.06% 0.00% -
  Horiz. % 38.97% 65.73% 87.80% 82.30% 95.94% 100.00% -
P/EPS 64.11 96.26 115.19 99.76 98.87 117.33 0.00 -
  QoQ % -33.40% -16.43% 15.47% 0.90% -15.73% 0.00% -
  Horiz. % 54.64% 82.04% 98.18% 85.03% 84.27% 100.00% -
EY 1.56 1.04 0.87 1.00 1.01 0.85 0.00 -
  QoQ % 50.00% 19.54% -13.00% -0.99% 18.82% 0.00% -
  Horiz. % 183.53% 122.35% 102.35% 117.65% 118.82% 100.00% -
DY 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.58 2.32 3.95 4.38 4.65 4.44 0.00 -
  QoQ % -31.90% -41.27% -9.82% -5.81% 4.73% 0.00% -
  Horiz. % 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. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
4. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
5. MYEG – Slightly Bigger-than-expected Placement KL Trader Investment Research Articles
6. Supermax Corporation - Hit by CBP WRO Kenanga Research & Investment
7. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
8. Supermax seeking clarity from US Customs and Border Protection on Withhold Release Order issuance save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS