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.
 


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
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS