Highlights

[FPGROUP] QoQ Quarter Result on 2018-03-31 [#3]

Stock [FPGROUP]: FOUNDPAC GROUP BHD
Announcement Date 21-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     5.57%    YoY -     -38.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 11,046 10,252 9,197 9,193 7,749 9,395 10,461 3.68%
  QoQ % 7.74% 11.47% 0.04% 18.63% -17.52% -10.19% -
  Horiz. % 105.59% 98.00% 87.92% 87.88% 74.08% 89.81% 100.00%
PBT 3,917 3,530 2,528 2,674 2,466 3,026 3,526 7.24%
  QoQ % 10.96% 39.64% -5.46% 8.43% -18.51% -14.18% -
  Horiz. % 111.09% 100.11% 71.70% 75.84% 69.94% 85.82% 100.00%
Tax -977 -925 -697 -655 -635 -696 -718 22.73%
  QoQ % -5.62% -32.71% -6.41% -3.15% 8.76% 3.06% -
  Horiz. % 136.07% 128.83% 97.08% 91.23% 88.44% 96.94% 100.00%
NP 2,940 2,605 1,831 2,019 1,831 2,330 2,808 3.10%
  QoQ % 12.86% 42.27% -9.31% 10.27% -21.42% -17.02% -
  Horiz. % 104.70% 92.77% 65.21% 71.90% 65.21% 82.98% 100.00%
NP to SH 2,732 2,418 1,657 1,818 1,722 2,330 2,808 -1.81%
  QoQ % 12.99% 45.93% -8.86% 5.57% -26.09% -17.02% -
  Horiz. % 97.29% 86.11% 59.01% 64.74% 61.32% 82.98% 100.00%
Tax Rate 24.94 % 26.20 % 27.57 % 24.50 % 25.75 % 23.00 % 20.36 % 14.44%
  QoQ % -4.81% -4.97% 12.53% -4.85% 11.96% 12.97% -
  Horiz. % 122.50% 128.68% 135.41% 120.33% 126.47% 112.97% 100.00%
Total Cost 8,106 7,647 7,366 7,174 5,918 7,065 7,653 3.90%
  QoQ % 6.00% 3.81% 2.68% 21.22% -16.23% -7.68% -
  Horiz. % 105.92% 99.92% 96.25% 93.74% 77.33% 92.32% 100.00%
Net Worth 76,495 73,501 70,758 73,607 71,380 68,014 63,904 12.70%
  QoQ % 4.07% 3.88% -3.87% 3.12% 4.95% 6.43% -
  Horiz. % 119.70% 115.02% 110.73% 115.18% 111.70% 106.43% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 5,180 - - - 3,501 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 250.69% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 76,495 73,501 70,758 73,607 71,380 68,014 63,904 12.70%
  QoQ % 4.07% 3.88% -3.87% 3.12% 4.95% 6.43% -
  Horiz. % 119.70% 115.02% 110.73% 115.18% 111.70% 106.43% 100.00%
NOSH 518,612 518,347 518,000 518,000 518,000 360,247 350,164 29.84%
  QoQ % 0.05% 0.07% 0.00% 0.00% 43.79% 2.88% -
  Horiz. % 148.11% 148.03% 147.93% 147.93% 147.93% 102.88% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 26.62 % 25.41 % 19.91 % 21.96 % 23.63 % 24.80 % 26.84 % -0.55%
  QoQ % 4.76% 27.62% -9.34% -7.07% -4.72% -7.60% -
  Horiz. % 99.18% 94.67% 74.18% 81.82% 88.04% 92.40% 100.00%
ROE 3.57 % 3.29 % 2.34 % 2.47 % 2.41 % 3.43 % 4.39 % -12.84%
  QoQ % 8.51% 40.60% -5.26% 2.49% -29.74% -21.87% -
  Horiz. % 81.32% 74.94% 53.30% 56.26% 54.90% 78.13% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.13 1.98 1.78 1.77 1.50 2.61 2.99 -20.19%
  QoQ % 7.58% 11.24% 0.56% 18.00% -42.53% -12.71% -
  Horiz. % 71.24% 66.22% 59.53% 59.20% 50.17% 87.29% 100.00%
EPS 0.53 0.47 0.32 0.35 0.33 0.65 0.80 -23.95%
  QoQ % 12.77% 46.88% -8.57% 6.06% -49.23% -18.75% -
  Horiz. % 66.25% 58.75% 40.00% 43.75% 41.25% 81.25% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1475 0.1418 0.1366 0.1421 0.1378 0.1888 0.1825 -13.20%
  QoQ % 4.02% 3.81% -3.87% 3.12% -27.01% 3.45% -
  Horiz. % 80.82% 77.70% 74.85% 77.86% 75.51% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 542,322
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.04 1.89 1.70 1.70 1.43 1.73 1.93 3.75%
  QoQ % 7.94% 11.18% 0.00% 18.88% -17.34% -10.36% -
  Horiz. % 105.70% 97.93% 88.08% 88.08% 74.09% 89.64% 100.00%
EPS 0.50 0.45 0.31 0.34 0.32 0.43 0.52 -2.57%
  QoQ % 11.11% 45.16% -8.82% 6.25% -25.58% -17.31% -
  Horiz. % 96.15% 86.54% 59.62% 65.38% 61.54% 82.69% 100.00%
DPS 0.00 0.00 0.96 0.00 0.00 0.00 0.65 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 147.69% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1411 0.1355 0.1305 0.1357 0.1316 0.1254 0.1178 12.75%
  QoQ % 4.13% 3.83% -3.83% 3.12% 4.94% 6.45% -
  Horiz. % 119.78% 115.03% 110.78% 115.20% 111.71% 106.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.2200 0.3300 0.2950 0.2500 0.5000 0.8400 0.8550 -
P/RPS 10.33 16.68 16.62 14.09 33.42 32.21 28.62 -49.21%
  QoQ % -38.07% 0.36% 17.96% -57.84% 3.76% 12.54% -
  Horiz. % 36.09% 58.28% 58.07% 49.23% 116.77% 112.54% 100.00%
P/EPS 41.76 70.74 92.22 71.23 150.41 129.87 106.62 -46.38%
  QoQ % -40.97% -23.29% 29.47% -52.64% 15.82% 21.81% -
  Horiz. % 39.17% 66.35% 86.49% 66.81% 141.07% 121.81% 100.00%
EY 2.39 1.41 1.08 1.40 0.66 0.77 0.94 85.97%
  QoQ % 69.50% 30.56% -22.86% 112.12% -14.29% -18.09% -
  Horiz. % 254.26% 150.00% 114.89% 148.94% 70.21% 81.91% 100.00%
DY 0.00 0.00 3.39 0.00 0.00 0.00 1.17 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 289.74% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.49 2.33 2.16 1.76 3.63 4.45 4.68 -53.28%
  QoQ % -36.05% 7.87% 22.73% -51.52% -18.43% -4.91% -
  Horiz. % 31.84% 49.79% 46.15% 37.61% 77.56% 95.09% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 19/02/19 21/11/18 15/08/18 21/05/18 13/02/18 21/11/17 15/08/17 -
Price 0.2950 0.2500 0.3800 0.2250 0.3200 0.7450 0.8000 -
P/RPS 13.85 12.64 21.40 12.68 21.39 28.57 26.78 -35.49%
  QoQ % 9.57% -40.93% 68.77% -40.72% -25.13% 6.68% -
  Horiz. % 51.72% 47.20% 79.91% 47.35% 79.87% 106.68% 100.00%
P/EPS 56.00 53.59 118.79 64.11 96.26 115.19 99.76 -31.88%
  QoQ % 4.50% -54.89% 85.29% -33.40% -16.43% 15.47% -
  Horiz. % 56.13% 53.72% 119.08% 64.26% 96.49% 115.47% 100.00%
EY 1.79 1.87 0.84 1.56 1.04 0.87 1.00 47.27%
  QoQ % -4.28% 122.62% -46.15% 50.00% 19.54% -13.00% -
  Horiz. % 179.00% 187.00% 84.00% 156.00% 104.00% 87.00% 100.00%
DY 0.00 0.00 2.63 0.00 0.00 0.00 1.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 210.40% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.00 1.76 2.78 1.58 2.32 3.95 4.38 -40.62%
  QoQ % 13.64% -36.69% 75.95% -31.90% -41.27% -9.82% -
  Horiz. % 45.66% 40.18% 63.47% 36.07% 52.97% 90.18% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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