Highlights

[FPGROUP] QoQ 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 -     -17.02%    YoY -     3.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 9,197 9,193 7,749 9,395 10,461 9,371 7,969 10.05%
  QoQ % 0.04% 18.63% -17.52% -10.19% 11.63% 17.59% -
  Horiz. % 115.41% 115.36% 97.24% 117.89% 131.27% 117.59% 100.00%
PBT 2,528 2,674 2,466 3,026 3,526 3,798 2,915 -9.08%
  QoQ % -5.46% 8.43% -18.51% -14.18% -7.16% 30.29% -
  Horiz. % 86.72% 91.73% 84.60% 103.81% 120.96% 130.29% 100.00%
Tax -697 -655 -635 -696 -718 -839 -705 -0.76%
  QoQ % -6.41% -3.15% 8.76% 3.06% 14.42% -19.01% -
  Horiz. % 98.87% 92.91% 90.07% 98.72% 101.84% 119.01% 100.00%
NP 1,831 2,019 1,831 2,330 2,808 2,959 2,210 -11.82%
  QoQ % -9.31% 10.27% -21.42% -17.02% -5.10% 33.89% -
  Horiz. % 82.85% 91.36% 82.85% 105.43% 127.06% 133.89% 100.00%
NP to SH 1,657 1,818 1,722 2,330 2,808 2,959 2,210 -17.51%
  QoQ % -8.86% 5.57% -26.09% -17.02% -5.10% 33.89% -
  Horiz. % 74.98% 82.26% 77.92% 105.43% 127.06% 133.89% 100.00%
Tax Rate 27.57 % 24.50 % 25.75 % 23.00 % 20.36 % 22.09 % 24.19 % 9.14%
  QoQ % 12.53% -4.85% 11.96% 12.97% -7.83% -8.68% -
  Horiz. % 113.97% 101.28% 106.45% 95.08% 84.17% 91.32% 100.00%
Total Cost 7,366 7,174 5,918 7,065 7,653 6,412 5,759 17.88%
  QoQ % 2.68% 21.22% -16.23% -7.68% 19.35% 11.34% -
  Horiz. % 127.90% 124.57% 102.76% 122.68% 132.89% 111.34% 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 % 312.61 % - % - % - % 124.70 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.69% 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 19.91 % 21.96 % 23.63 % 24.80 % 26.84 % 31.58 % 27.73 % -19.87%
  QoQ % -9.34% -7.07% -4.72% -7.60% -15.01% 13.88% -
  Horiz. % 71.80% 79.19% 85.21% 89.43% 96.79% 113.88% 100.00%
ROE 2.34 % 2.47 % 2.41 % 3.43 % 4.39 % 4.70 % 3.78 % -27.43%
  QoQ % -5.26% 2.49% -29.74% -21.87% -6.60% 24.34% -
  Horiz. % 61.90% 65.34% 63.76% 90.74% 116.14% 124.34% 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 1.78 1.77 1.50 2.61 2.99 2.75 2.41 -18.34%
  QoQ % 0.56% 18.00% -42.53% -12.71% 8.73% 14.11% -
  Horiz. % 73.86% 73.44% 62.24% 108.30% 124.07% 114.11% 100.00%
EPS 0.32 0.35 0.33 0.65 0.80 0.87 0.67 -38.98%
  QoQ % -8.57% 6.06% -49.23% -18.75% -8.05% 29.85% -
  Horiz. % 47.76% 52.24% 49.25% 97.01% 119.40% 129.85% 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 1.70 1.70 1.43 1.73 1.93 1.73 1.47 10.21%
  QoQ % 0.00% 18.88% -17.34% -10.36% 11.56% 17.69% -
  Horiz. % 115.65% 115.65% 97.28% 117.69% 131.29% 117.69% 100.00%
EPS 0.31 0.34 0.32 0.43 0.52 0.55 0.41 -17.05%
  QoQ % -8.82% 6.25% -25.58% -17.31% -5.45% 34.15% -
  Horiz. % 75.61% 82.93% 78.05% 104.88% 126.83% 134.15% 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 16.62 14.09 33.42 32.21 28.62 25.96 27.77 -29.05%
  QoQ % 17.96% -57.84% 3.76% 12.54% 10.25% -6.52% -
  Horiz. % 59.85% 50.74% 120.35% 115.99% 103.06% 93.48% 100.00%
P/EPS 92.22 71.23 150.41 129.87 106.62 82.20 100.14 -5.36%
  QoQ % 29.47% -52.64% 15.82% 21.81% 29.71% -17.91% -
  Horiz. % 92.09% 71.13% 150.20% 129.69% 106.47% 82.09% 100.00%
EY 1.08 1.40 0.66 0.77 0.94 1.22 1.00 5.28%
  QoQ % -22.86% 112.12% -14.29% -18.09% -22.95% 22.00% -
  Horiz. % 108.00% 140.00% 66.00% 77.00% 94.00% 122.00% 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 21.40 12.68 21.39 28.57 26.78 31.22 32.54 -24.43%
  QoQ % 68.77% -40.72% -25.13% 6.68% -14.22% -4.06% -
  Horiz. % 65.77% 38.97% 65.73% 87.80% 82.30% 95.94% 100.00%
P/EPS 118.79 64.11 96.26 115.19 99.76 98.87 117.33 0.83%
  QoQ % 85.29% -33.40% -16.43% 15.47% 0.90% -15.73% -
  Horiz. % 101.24% 54.64% 82.04% 98.18% 85.03% 84.27% 100.00%
EY 0.84 1.56 1.04 0.87 1.00 1.01 0.85 -0.79%
  QoQ % -46.15% 50.00% 19.54% -13.00% -0.99% 18.82% -
  Horiz. % 98.82% 183.53% 122.35% 102.35% 117.65% 118.82% 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. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. 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
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

202  314  568  1226 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.805-0.005 
 KNM 0.25+0.02 
 IMPIANA 0.085+0.01 
 SKPRES-WB 0.265-0.01 
 VS-WB 0.575-0.005 
 TFP 0.110.00 
 VIS 1.59+0.22 
 SERBADK 0.335+0.005 
 VS 1.66-0.04 
 MINETEC-PR 0.0050.00 
PARTNERS & BROKERS