Highlights

[FPGROUP] QoQ Quarter Result on 2020-03-31 [#3]

Stock [FPGROUP]: FOUNDPAC GROUP BHD
Announcement Date 14-May-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Mar-2020  [#3]
Profit Trend QoQ -     -32.85%    YoY -     3.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 11,626 12,440 12,415 11,143 14,532 12,962 12,038 -2.28%
  QoQ % -6.54% 0.20% 11.42% -23.32% 12.11% 7.68% -
  Horiz. % 96.58% 103.34% 103.13% 92.57% 120.72% 107.68% 100.00%
PBT 2,802 4,139 4,758 4,018 6,619 5,899 5,026 -32.14%
  QoQ % -32.30% -13.01% 18.42% -39.30% 12.21% 17.37% -
  Horiz. % 55.75% 82.35% 94.67% 79.94% 131.70% 117.37% 100.00%
Tax -695 -936 -466 -853 -1,433 -1,477 -1,102 -26.36%
  QoQ % 25.75% -100.86% 45.37% 40.47% 2.98% -34.03% -
  Horiz. % 63.07% 84.94% 42.29% 77.40% 130.04% 134.03% 100.00%
NP 2,107 3,203 4,292 3,165 5,186 4,422 3,924 -33.81%
  QoQ % -34.22% -25.37% 35.61% -38.97% 17.28% 12.69% -
  Horiz. % 53.70% 81.63% 109.38% 80.66% 132.16% 112.69% 100.00%
NP to SH 2,011 3,074 4,215 3,120 4,646 4,081 3,650 -32.67%
  QoQ % -34.58% -27.07% 35.10% -32.85% 13.84% 11.81% -
  Horiz. % 55.10% 84.22% 115.48% 85.48% 127.29% 111.81% 100.00%
Tax Rate 24.80 % 22.61 % 9.79 % 21.23 % 21.65 % 25.04 % 21.93 % 8.50%
  QoQ % 9.69% 130.95% -53.89% -1.94% -13.54% 14.18% -
  Horiz. % 113.09% 103.10% 44.64% 96.81% 98.72% 114.18% 100.00%
Total Cost 9,519 9,237 8,123 7,978 9,346 8,540 8,114 11.18%
  QoQ % 3.05% 13.71% 1.82% -14.64% 9.44% 5.25% -
  Horiz. % 117.32% 113.84% 100.11% 98.32% 115.18% 105.25% 100.00%
Net Worth 98,377 99,082 95,991 91,735 91,447 84,520 80,190 14.53%
  QoQ % -0.71% 3.22% 4.64% 0.32% 8.20% 5.40% -
  Horiz. % 122.68% 123.56% 119.70% 114.40% 114.04% 105.40% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 2,711 - - 6,506 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.68% 0.00% 0.00% 100.00% - - -
Div Payout % 134.84 % - % - % 208.53 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 64.66% 0.00% 0.00% 100.00% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 98,377 99,082 95,991 91,735 91,447 84,520 80,190 14.53%
  QoQ % -0.71% 3.22% 4.64% 0.32% 8.20% 5.40% -
  Horiz. % 122.68% 123.56% 119.70% 114.40% 114.04% 105.40% 100.00%
NOSH 542,322 542,322 542,322 542,172 528,293 520,124 519,030 2.96%
  QoQ % 0.00% 0.00% 0.03% 2.63% 1.57% 0.21% -
  Horiz. % 104.49% 104.49% 104.49% 104.46% 101.78% 100.21% 100.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 18.12 % 25.75 % 34.57 % 28.40 % 35.69 % 34.12 % 32.60 % -32.28%
  QoQ % -29.63% -25.51% 21.73% -20.43% 4.60% 4.66% -
  Horiz. % 55.58% 78.99% 106.04% 87.12% 109.48% 104.66% 100.00%
ROE 2.04 % 3.10 % 4.39 % 3.40 % 5.08 % 4.83 % 4.55 % -41.28%
  QoQ % -34.19% -29.38% 29.12% -33.07% 5.18% 6.15% -
  Horiz. % 44.84% 68.13% 96.48% 74.73% 111.65% 106.15% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.14 2.29 2.29 2.06 2.75 2.49 2.32 -5.22%
  QoQ % -6.55% 0.00% 11.17% -25.09% 10.44% 7.33% -
  Horiz. % 92.24% 98.71% 98.71% 88.79% 118.53% 107.33% 100.00%
EPS 0.37 0.57 0.78 0.58 0.88 0.78 0.70 -34.50%
  QoQ % -35.09% -26.92% 34.48% -34.09% 12.82% 11.43% -
  Horiz. % 52.86% 81.43% 111.43% 82.86% 125.71% 111.43% 100.00%
DPS 0.50 0.00 0.00 1.20 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.67% 0.00% 0.00% 100.00% - - -
NAPS 0.1814 0.1827 0.1770 0.1692 0.1731 0.1625 0.1545 11.24%
  QoQ % -0.71% 3.22% 4.61% -2.25% 6.52% 5.18% -
  Horiz. % 117.41% 118.25% 114.56% 109.51% 112.04% 105.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 542,322
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.14 2.29 2.29 2.05 2.68 2.39 2.22 -2.41%
  QoQ % -6.55% 0.00% 11.71% -23.51% 12.13% 7.66% -
  Horiz. % 96.40% 103.15% 103.15% 92.34% 120.72% 107.66% 100.00%
EPS 0.37 0.57 0.78 0.58 0.86 0.75 0.67 -32.57%
  QoQ % -35.09% -26.92% 34.48% -32.56% 14.67% 11.94% -
  Horiz. % 55.22% 85.07% 116.42% 86.57% 128.36% 111.94% 100.00%
DPS 0.50 0.00 0.00 1.20 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 41.67% 0.00% 0.00% 100.00% - - -
NAPS 0.1814 0.1827 0.1770 0.1692 0.1686 0.1558 0.1479 14.51%
  QoQ % -0.71% 3.22% 4.61% 0.36% 8.22% 5.34% -
  Horiz. % 122.65% 123.53% 119.68% 114.40% 114.00% 105.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.9550 1.0000 0.7800 0.5750 0.7800 0.3750 0.3250 -
P/RPS 44.55 43.60 34.07 27.98 28.36 15.05 14.01 115.49%
  QoQ % 2.18% 27.97% 21.77% -1.34% 88.44% 7.42% -
  Horiz. % 317.99% 311.21% 243.18% 199.71% 202.43% 107.42% 100.00%
P/EPS 257.54 176.42 100.36 99.92 88.69 47.79 46.22 212.67%
  QoQ % 45.98% 75.79% 0.44% 12.66% 85.58% 3.40% -
  Horiz. % 557.20% 381.70% 217.14% 216.18% 191.89% 103.40% 100.00%
EY 0.39 0.57 1.00 1.00 1.13 2.09 2.16 -67.89%
  QoQ % -31.58% -43.00% 0.00% -11.50% -45.93% -3.24% -
  Horiz. % 18.06% 26.39% 46.30% 46.30% 52.31% 96.76% 100.00%
DY 0.52 0.00 0.00 2.09 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 24.88% 0.00% 0.00% 100.00% - - -
P/NAPS 5.26 5.47 4.41 3.40 4.51 2.31 2.10 83.92%
  QoQ % -3.84% 24.04% 29.71% -24.61% 95.24% 10.00% -
  Horiz. % 250.48% 260.48% 210.00% 161.90% 214.76% 110.00% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 18/11/20 18/08/20 14/05/20 18/02/20 19/11/19 13/08/19 -
Price 1.0500 1.1100 1.0200 0.7200 0.9500 0.5450 0.3250 -
P/RPS 48.98 48.39 44.56 35.03 34.54 21.87 14.01 129.48%
  QoQ % 1.22% 8.60% 27.21% 1.42% 57.93% 56.10% -
  Horiz. % 349.61% 345.40% 318.06% 250.04% 246.54% 156.10% 100.00%
P/EPS 283.16 195.83 131.24 125.12 108.02 69.46 46.22 232.98%
  QoQ % 44.59% 49.22% 4.89% 15.83% 55.51% 50.28% -
  Horiz. % 612.64% 423.69% 283.95% 270.71% 233.71% 150.28% 100.00%
EY 0.35 0.51 0.76 0.80 0.93 1.44 2.16 -70.11%
  QoQ % -31.37% -32.89% -5.00% -13.98% -35.42% -33.33% -
  Horiz. % 16.20% 23.61% 35.19% 37.04% 43.06% 66.67% 100.00%
DY 0.48 0.00 0.00 1.67 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.74% 0.00% 0.00% 100.00% - - -
P/NAPS 5.79 6.08 5.76 4.26 5.49 3.35 2.10 96.02%
  QoQ % -4.77% 5.56% 35.21% -22.40% 63.88% 59.52% -
  Horiz. % 275.71% 289.52% 274.29% 202.86% 261.43% 159.52% 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
 
 

463  358  581 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015+0.005 
 FINTEC 0.0250.00 
 SAUDEE 0.095+0.005 
 KANGER 0.0650.00 
 KAB 0.59-0.02 
 SERBADK 0.395-0.015 
 DNEX 0.7550.00 
 SERSOL 0.41+0.005 
 SCOPE 0.275+0.025 
 YBS 0.48+0.03 
PARTNERS & BROKERS