Highlights

[FPGROUP] QoQ Quarter Result on 2017-12-31 [#2]

Stock [FPGROUP]: FOUNDPAC GROUP BHD
Announcement Date 13-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     -26.09%    YoY -     -22.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 10,252 9,197 9,193 7,749 9,395 10,461 9,371 6.17%
  QoQ % 11.47% 0.04% 18.63% -17.52% -10.19% 11.63% -
  Horiz. % 109.40% 98.14% 98.10% 82.69% 100.26% 111.63% 100.00%
PBT 3,530 2,528 2,674 2,466 3,026 3,526 3,798 -4.76%
  QoQ % 39.64% -5.46% 8.43% -18.51% -14.18% -7.16% -
  Horiz. % 92.94% 66.56% 70.41% 64.93% 79.67% 92.84% 100.00%
Tax -925 -697 -655 -635 -696 -718 -839 6.72%
  QoQ % -32.71% -6.41% -3.15% 8.76% 3.06% 14.42% -
  Horiz. % 110.25% 83.08% 78.07% 75.69% 82.96% 85.58% 100.00%
NP 2,605 1,831 2,019 1,831 2,330 2,808 2,959 -8.14%
  QoQ % 42.27% -9.31% 10.27% -21.42% -17.02% -5.10% -
  Horiz. % 88.04% 61.88% 68.23% 61.88% 78.74% 94.90% 100.00%
NP to SH 2,418 1,657 1,818 1,722 2,330 2,808 2,959 -12.58%
  QoQ % 45.93% -8.86% 5.57% -26.09% -17.02% -5.10% -
  Horiz. % 81.72% 56.00% 61.44% 58.20% 78.74% 94.90% 100.00%
Tax Rate 26.20 % 27.57 % 24.50 % 25.75 % 23.00 % 20.36 % 22.09 % 12.04%
  QoQ % -4.97% 12.53% -4.85% 11.96% 12.97% -7.83% -
  Horiz. % 118.61% 124.81% 110.91% 116.57% 104.12% 92.17% 100.00%
Total Cost 7,647 7,366 7,174 5,918 7,065 7,653 6,412 12.45%
  QoQ % 3.81% 2.68% 21.22% -16.23% -7.68% 19.35% -
  Horiz. % 119.26% 114.88% 111.88% 92.30% 110.18% 119.35% 100.00%
Net Worth 73,501 70,758 73,607 71,380 68,014 63,904 62,901 10.93%
  QoQ % 3.88% -3.87% 3.12% 4.95% 6.43% 1.60% -
  Horiz. % 116.85% 112.49% 117.02% 113.48% 108.13% 101.60% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 5,180 - - - 3,501 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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. % 0.00% 250.69% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 73,501 70,758 73,607 71,380 68,014 63,904 62,901 10.93%
  QoQ % 3.88% -3.87% 3.12% 4.95% 6.43% 1.60% -
  Horiz. % 116.85% 112.49% 117.02% 113.48% 108.13% 101.60% 100.00%
NOSH 518,347 518,000 518,000 518,000 360,247 350,164 340,192 32.38%
  QoQ % 0.07% 0.00% 0.00% 43.79% 2.88% 2.93% -
  Horiz. % 152.37% 152.27% 152.27% 152.27% 105.90% 102.93% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 25.41 % 19.91 % 21.96 % 23.63 % 24.80 % 26.84 % 31.58 % -13.48%
  QoQ % 27.62% -9.34% -7.07% -4.72% -7.60% -15.01% -
  Horiz. % 80.46% 63.05% 69.54% 74.83% 78.53% 84.99% 100.00%
ROE 3.29 % 2.34 % 2.47 % 2.41 % 3.43 % 4.39 % 4.70 % -21.15%
  QoQ % 40.60% -5.26% 2.49% -29.74% -21.87% -6.60% -
  Horiz. % 70.00% 49.79% 52.55% 51.28% 72.98% 93.40% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.98 1.78 1.77 1.50 2.61 2.99 2.75 -19.65%
  QoQ % 11.24% 0.56% 18.00% -42.53% -12.71% 8.73% -
  Horiz. % 72.00% 64.73% 64.36% 54.55% 94.91% 108.73% 100.00%
EPS 0.47 0.32 0.35 0.33 0.65 0.80 0.87 -33.64%
  QoQ % 46.88% -8.57% 6.06% -49.23% -18.75% -8.05% -
  Horiz. % 54.02% 36.78% 40.23% 37.93% 74.71% 91.95% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1418 0.1366 0.1421 0.1378 0.1888 0.1825 0.1849 -16.20%
  QoQ % 3.81% -3.87% 3.12% -27.01% 3.45% -1.30% -
  Horiz. % 76.69% 73.88% 76.85% 74.53% 102.11% 98.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 542,322
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.89 1.70 1.70 1.43 1.73 1.93 1.73 6.07%
  QoQ % 11.18% 0.00% 18.88% -17.34% -10.36% 11.56% -
  Horiz. % 109.25% 98.27% 98.27% 82.66% 100.00% 111.56% 100.00%
EPS 0.45 0.31 0.34 0.32 0.43 0.52 0.55 -12.51%
  QoQ % 45.16% -8.82% 6.25% -25.58% -17.31% -5.45% -
  Horiz. % 81.82% 56.36% 61.82% 58.18% 78.18% 94.55% 100.00%
DPS 0.00 0.96 0.00 0.00 0.00 0.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 147.69% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.1355 0.1305 0.1357 0.1316 0.1254 0.1178 0.1160 10.90%
  QoQ % 3.83% -3.83% 3.12% 4.94% 6.45% 1.55% -
  Horiz. % 116.81% 112.50% 116.98% 113.45% 108.10% 101.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.3300 0.2950 0.2500 0.5000 0.8400 0.8550 0.7150 -
P/RPS 16.68 16.62 14.09 33.42 32.21 28.62 25.96 -25.52%
  QoQ % 0.36% 17.96% -57.84% 3.76% 12.54% 10.25% -
  Horiz. % 64.25% 64.02% 54.28% 128.74% 124.08% 110.25% 100.00%
P/EPS 70.74 92.22 71.23 150.41 129.87 106.62 82.20 -9.52%
  QoQ % -23.29% 29.47% -52.64% 15.82% 21.81% 29.71% -
  Horiz. % 86.06% 112.19% 86.65% 182.98% 157.99% 129.71% 100.00%
EY 1.41 1.08 1.40 0.66 0.77 0.94 1.22 10.12%
  QoQ % 30.56% -22.86% 112.12% -14.29% -18.09% -22.95% -
  Horiz. % 115.57% 88.52% 114.75% 54.10% 63.11% 77.05% 100.00%
DY 0.00 3.39 0.00 0.00 0.00 1.17 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 289.74% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.33 2.16 1.76 3.63 4.45 4.68 3.87 -28.68%
  QoQ % 7.87% 22.73% -51.52% -18.43% -4.91% 20.93% -
  Horiz. % 60.21% 55.81% 45.48% 93.80% 114.99% 120.93% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 15/08/18 21/05/18 13/02/18 21/11/17 15/08/17 16/05/17 -
Price 0.2500 0.3800 0.2250 0.3200 0.7450 0.8000 0.8600 -
P/RPS 12.64 21.40 12.68 21.39 28.57 26.78 31.22 -45.24%
  QoQ % -40.93% 68.77% -40.72% -25.13% 6.68% -14.22% -
  Horiz. % 40.49% 68.55% 40.61% 68.51% 91.51% 85.78% 100.00%
P/EPS 53.59 118.79 64.11 96.26 115.19 99.76 98.87 -33.50%
  QoQ % -54.89% 85.29% -33.40% -16.43% 15.47% 0.90% -
  Horiz. % 54.20% 120.15% 64.84% 97.36% 116.51% 100.90% 100.00%
EY 1.87 0.84 1.56 1.04 0.87 1.00 1.01 50.72%
  QoQ % 122.62% -46.15% 50.00% 19.54% -13.00% -0.99% -
  Horiz. % 185.15% 83.17% 154.46% 102.97% 86.14% 99.01% 100.00%
DY 0.00 2.63 0.00 0.00 0.00 1.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 210.40% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.76 2.78 1.58 2.32 3.95 4.38 4.65 -47.64%
  QoQ % -36.69% 75.95% -31.90% -41.27% -9.82% -5.81% -
  Horiz. % 37.85% 59.78% 33.98% 49.89% 84.95% 94.19% 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. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
5. Palm Oil: The Investment of Successful Gurus like Dr. Neoh Soon Kean of Dynaquest, Fong Siling aka Cold Eye & Robert Kuok, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. Vietnam to open Phu Quoc island to vaccinated tourists in November Good Articles to Share
7. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
8. BursaRangers Daily Technical Picks Review (23 October 2021) BursaRangers Daily Technical Picks Review
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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