Highlights

[FPGROUP] QoQ TTM Result on 2021-03-31 [#3]

Stock [FPGROUP]: FOUNDPAC GROUP BHD
Announcement Date 11-May-2021
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2021
Quarter 31-Mar-2021  [#3]
Profit Trend QoQ -     1.10%    YoY -     -18.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 48,990 48,909 47,624 50,530 51,052 50,675 51,142 -2.83%
  QoQ % 0.17% 2.70% -5.75% -1.02% 0.74% -0.91% -
  Horiz. % 95.79% 95.63% 93.12% 98.80% 99.82% 99.09% 100.00%
PBT 14,631 15,759 15,717 19,534 21,294 21,562 21,662 -23.04%
  QoQ % -7.16% 0.27% -19.54% -8.27% -1.24% -0.46% -
  Horiz. % 67.54% 72.75% 72.56% 90.18% 98.30% 99.54% 100.00%
Tax -2,775 -2,967 -2,950 -3,688 -4,229 -4,865 -4,935 -31.90%
  QoQ % 6.47% -0.58% 20.01% 12.79% 13.07% 1.42% -
  Horiz. % 56.23% 60.12% 59.78% 74.73% 85.69% 98.58% 100.00%
NP 11,856 12,792 12,767 15,846 17,065 16,697 16,727 -20.52%
  QoQ % -7.32% 0.20% -19.43% -7.14% 2.20% -0.18% -
  Horiz. % 70.88% 76.48% 76.33% 94.73% 102.02% 99.82% 100.00%
NP to SH 11,650 12,556 12,420 15,055 16,062 15,497 15,384 -16.93%
  QoQ % -7.22% 1.10% -17.50% -6.27% 3.65% 0.73% -
  Horiz. % 75.73% 81.62% 80.73% 97.86% 104.41% 100.73% 100.00%
Tax Rate 18.97 % 18.83 % 18.77 % 18.88 % 19.86 % 22.56 % 22.78 % -11.50%
  QoQ % 0.74% 0.32% -0.58% -4.93% -11.97% -0.97% -
  Horiz. % 83.27% 82.66% 82.40% 82.88% 87.18% 99.03% 100.00%
Total Cost 37,134 36,117 34,857 34,684 33,987 33,978 34,415 5.20%
  QoQ % 2.82% 3.61% 0.50% 2.05% 0.03% -1.27% -
  Horiz. % 107.90% 104.95% 101.28% 100.78% 98.76% 98.73% 100.00%
Net Worth 98,742 101,091 98,377 99,082 95,991 91,735 91,447 5.25%
  QoQ % -2.32% 2.76% -0.71% 3.22% 4.64% 0.32% -
  Horiz. % 107.98% 110.55% 107.58% 108.35% 104.97% 100.32% 100.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 8,125 2,711 9,217 6,506 6,506 6,506 5,186 34.93%
  QoQ % 199.64% -70.58% 41.68% 0.00% 0.00% 25.45% -
  Horiz. % 156.67% 52.29% 177.74% 125.45% 125.45% 125.45% 100.00%
Div Payout % 69.74 % 21.60 % 74.22 % 43.22 % 40.51 % 41.98 % 33.71 % 62.43%
  QoQ % 222.87% -70.90% 71.73% 6.69% -3.50% 24.53% -
  Horiz. % 206.88% 64.08% 220.17% 128.21% 120.17% 124.53% 100.00%
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 98,742 101,091 98,377 99,082 95,991 91,735 91,447 5.25%
  QoQ % -2.32% 2.76% -0.71% 3.22% 4.64% 0.32% -
  Horiz. % 107.98% 110.55% 107.58% 108.35% 104.97% 100.32% 100.00%
NOSH 541,352 542,047 542,322 542,322 542,322 542,172 528,293 1.64%
  QoQ % -0.13% -0.05% 0.00% 0.00% 0.03% 2.63% -
  Horiz. % 102.47% 102.60% 102.66% 102.66% 102.66% 102.63% 100.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 24.20 % 26.15 % 26.81 % 31.36 % 33.43 % 32.95 % 32.71 % -18.21%
  QoQ % -7.46% -2.46% -14.51% -6.19% 1.46% 0.73% -
  Horiz. % 73.98% 79.94% 81.96% 95.87% 102.20% 100.73% 100.00%
ROE 11.80 % 12.42 % 12.62 % 15.19 % 16.73 % 16.89 % 16.82 % -21.06%
  QoQ % -4.99% -1.58% -16.92% -9.21% -0.95% 0.42% -
  Horiz. % 70.15% 73.84% 75.03% 90.31% 99.46% 100.42% 100.00%
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 9.05 9.02 8.78 9.32 9.41 9.35 9.68 -4.39%
  QoQ % 0.33% 2.73% -5.79% -0.96% 0.64% -3.41% -
  Horiz. % 93.49% 93.18% 90.70% 96.28% 97.21% 96.59% 100.00%
EPS 2.15 2.32 2.29 2.78 2.96 2.86 2.91 -18.29%
  QoQ % -7.33% 1.31% -17.63% -6.08% 3.50% -1.72% -
  Horiz. % 73.88% 79.73% 78.69% 95.53% 101.72% 98.28% 100.00%
DPS 1.50 0.50 1.70 1.20 1.20 1.20 1.00 31.07%
  QoQ % 200.00% -70.59% 41.67% 0.00% 0.00% 20.00% -
  Horiz. % 150.00% 50.00% 170.00% 120.00% 120.00% 120.00% 100.00%
NAPS 0.1824 0.1865 0.1814 0.1827 0.1770 0.1692 0.1731 3.55%
  QoQ % -2.20% 2.81% -0.71% 3.22% 4.61% -2.25% -
  Horiz. % 105.37% 107.74% 104.79% 105.55% 102.25% 97.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 542,322
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 9.03 9.02 8.78 9.32 9.41 9.34 9.43 -2.85%
  QoQ % 0.11% 2.73% -5.79% -0.96% 0.75% -0.95% -
  Horiz. % 95.76% 95.65% 93.11% 98.83% 99.79% 99.05% 100.00%
EPS 2.15 2.32 2.29 2.78 2.96 2.86 2.84 -16.95%
  QoQ % -7.33% 1.31% -17.63% -6.08% 3.50% 0.70% -
  Horiz. % 75.70% 81.69% 80.63% 97.89% 104.23% 100.70% 100.00%
DPS 1.50 0.50 1.70 1.20 1.20 1.20 0.96 34.69%
  QoQ % 200.00% -70.59% 41.67% 0.00% 0.00% 25.00% -
  Horiz. % 156.25% 52.08% 177.08% 125.00% 125.00% 125.00% 100.00%
NAPS 0.1821 0.1864 0.1814 0.1827 0.1770 0.1692 0.1686 5.27%
  QoQ % -2.31% 2.76% -0.71% 3.22% 4.61% 0.36% -
  Horiz. % 108.01% 110.56% 107.59% 108.36% 104.98% 100.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.7950 0.7900 0.9550 1.0000 0.7800 0.5750 0.7800 -
P/RPS 8.78 8.76 10.88 10.73 8.29 6.15 8.06 5.88%
  QoQ % 0.23% -19.49% 1.40% 29.43% 34.80% -23.70% -
  Horiz. % 108.93% 108.68% 134.99% 133.13% 102.85% 76.30% 100.00%
P/EPS 36.94 34.10 41.70 36.02 26.34 20.12 26.79 23.91%
  QoQ % 8.33% -18.23% 15.77% 36.75% 30.91% -24.90% -
  Horiz. % 137.89% 127.29% 155.66% 134.45% 98.32% 75.10% 100.00%
EY 2.71 2.93 2.40 2.78 3.80 4.97 3.73 -19.20%
  QoQ % -7.51% 22.08% -13.67% -26.84% -23.54% 33.24% -
  Horiz. % 72.65% 78.55% 64.34% 74.53% 101.88% 133.24% 100.00%
DY 1.89 0.63 1.78 1.20 1.54 2.09 1.28 29.70%
  QoQ % 200.00% -64.61% 48.33% -22.08% -26.32% 63.28% -
  Horiz. % 147.66% 49.22% 139.06% 93.75% 120.31% 163.28% 100.00%
P/NAPS 4.36 4.24 5.26 5.47 4.41 3.40 4.51 -2.23%
  QoQ % 2.83% -19.39% -3.84% 24.04% 29.71% -24.61% -
  Horiz. % 96.67% 94.01% 116.63% 121.29% 97.78% 75.39% 100.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 11/05/21 09/02/21 18/11/20 18/08/20 14/05/20 18/02/20 -
Price 0.8200 0.7800 1.0500 1.1100 1.0200 0.7200 0.9500 -
P/RPS 9.06 8.64 11.96 11.91 10.84 7.70 9.81 -5.17%
  QoQ % 4.86% -27.76% 0.42% 9.87% 40.78% -21.51% -
  Horiz. % 92.35% 88.07% 121.92% 121.41% 110.50% 78.49% 100.00%
P/EPS 38.10 33.67 45.85 39.99 34.44 25.19 32.62 10.92%
  QoQ % 13.16% -26.56% 14.65% 16.11% 36.72% -22.78% -
  Horiz. % 116.80% 103.22% 140.56% 122.59% 105.58% 77.22% 100.00%
EY 2.62 2.97 2.18 2.50 2.90 3.97 3.07 -10.04%
  QoQ % -11.78% 36.24% -12.80% -13.79% -26.95% 29.32% -
  Horiz. % 85.34% 96.74% 71.01% 81.43% 94.46% 129.32% 100.00%
DY 1.83 0.64 1.62 1.08 1.18 1.67 1.05 44.87%
  QoQ % 185.94% -60.49% 50.00% -8.47% -29.34% 59.05% -
  Horiz. % 174.29% 60.95% 154.29% 102.86% 112.38% 159.05% 100.00%
P/NAPS 4.50 4.18 5.79 6.08 5.76 4.26 5.49 -12.43%
  QoQ % 7.66% -27.81% -4.77% 5.56% 35.21% -22.40% -
  Horiz. % 81.97% 76.14% 105.46% 110.75% 104.92% 77.60% 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. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
4. MYEG – Slightly Bigger-than-expected Placement KL Trader Investment Research Articles
5. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
6. Supermax Corporation - Hit by CBP WRO Kenanga Research & Investment
7. Supermax seeking clarity from US Customs and Border Protection on Withhold Release Order issuance save malaysia!
8. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
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
 
 

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