Highlights

[FPGROUP] YoY Cumulative Quarter 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 -     64.03%    YoY -     -29.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16  -  CAGR
Revenue 36,494 38,637 32,908 26,337 25,499 0  -  -
  YoY % -5.55% 17.41% 24.95% 3.29% 0.00% - -
  Horiz. % 143.12% 151.52% 129.06% 103.29% 100.00% - -
PBT 11,001 16,536 11,565 8,166 9,461 0  -  -
  YoY % -33.47% 42.98% 41.62% -13.69% 0.00% - -
  Horiz. % 116.28% 174.78% 122.24% 86.31% 100.00% - -
Tax -2,501 -3,763 -2,825 -1,986 -2,049 0  -  -
  YoY % 33.54% -33.20% -42.25% 3.07% 0.00% - -
  Horiz. % 122.06% 183.65% 137.87% 96.93% 100.00% - -
NP 8,500 12,773 8,740 6,180 7,412 0  -  -
  YoY % -33.45% 46.14% 41.42% -16.62% 0.00% - -
  Horiz. % 114.68% 172.33% 117.92% 83.38% 100.00% - -
NP to SH 8,341 11,847 8,157 5,870 7,412 0  -  -
  YoY % -29.59% 45.24% 38.96% -20.80% 0.00% - -
  Horiz. % 112.53% 159.84% 110.05% 79.20% 100.00% - -
Tax Rate 22.73 % 22.76 % 24.43 % 24.32 % 21.66 % - %  -  % -
  YoY % -0.13% -6.84% 0.45% 12.28% 0.00% - -
  Horiz. % 104.94% 105.08% 112.79% 112.28% 100.00% - -
Total Cost 27,994 25,864 24,168 20,157 18,087 0  -  -
  YoY % 8.24% 7.02% 19.90% 11.44% 0.00% - -
  Horiz. % 154.77% 143.00% 133.62% 111.44% 100.00% - -
Net Worth 101,091 91,735 74,472 73,607 62,901 -  -  -
  YoY % 10.20% 23.18% 1.17% 17.02% 0.00% - -
  Horiz. % 160.71% 145.84% 118.40% 117.02% 100.00% - -
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16  -  CAGR
Div 2,710 6,506 5,186 - - -  -  -
  YoY % -58.34% 25.45% 0.00% 0.00% 0.00% - -
  Horiz. % 52.26% 125.45% 100.00% - - - -
Div Payout % 32.49 % 54.92 % 63.58 % - % - % - %  -  % -
  YoY % -40.84% -13.62% 0.00% 0.00% 0.00% - -
  Horiz. % 51.10% 86.38% 100.00% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16  -  CAGR
Net Worth 101,091 91,735 74,472 73,607 62,901 -  -  -
  YoY % 10.20% 23.18% 1.17% 17.02% 0.00% - -
  Horiz. % 160.71% 145.84% 118.40% 117.02% 100.00% - -
NOSH 542,047 542,172 518,612 518,000 340,192 -  -  -
  YoY % -0.02% 4.54% 0.12% 52.27% 0.00% - -
  Horiz. % 159.34% 159.37% 152.45% 152.27% 100.00% - -
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16  -  CAGR
NP Margin 23.29 % 33.06 % 26.56 % 23.47 % 29.07 % - %  -  % -
  YoY % -29.55% 24.47% 13.17% -19.26% 0.00% - -
  Horiz. % 80.12% 113.73% 91.37% 80.74% 100.00% - -
ROE 8.25 % 12.91 % 10.95 % 7.97 % 11.78 % - %  -  % -
  YoY % -36.10% 17.90% 37.39% -32.34% 0.00% - -
  Horiz. % 70.03% 109.59% 92.95% 67.66% 100.00% - -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16  -  CAGR
RPS 6.73 7.13 6.35 5.08 7.50 -  -  -
  YoY % -5.61% 12.28% 25.00% -32.27% 0.00% - -
  Horiz. % 89.73% 95.07% 84.67% 67.73% 100.00% - -
EPS 1.54 2.23 1.57 1.13 2.18 0.00  -  -
  YoY % -30.94% 42.04% 38.94% -48.17% 0.00% - -
  Horiz. % 70.64% 102.29% 72.02% 51.83% 100.00% - -
DPS 0.50 1.20 1.00 0.00 0.00 0.00  -  -
  YoY % -58.33% 20.00% 0.00% 0.00% 0.00% - -
  Horiz. % 50.00% 120.00% 100.00% - - - -
NAPS 0.1865 0.1692 0.1436 0.1421 0.1849 -  -  -
  YoY % 10.22% 17.83% 1.06% -23.15% 0.00% - -
  Horiz. % 100.87% 91.51% 77.66% 76.85% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 542,322
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16  -  CAGR
RPS 6.73 7.12 6.07 4.86 4.70 -  -  -
  YoY % -5.48% 17.30% 24.90% 3.40% 0.00% - -
  Horiz. % 143.19% 151.49% 129.15% 103.40% 100.00% - -
EPS 1.54 2.18 1.50 1.08 1.37 0.00  -  -
  YoY % -29.36% 45.33% 38.89% -21.17% 0.00% - -
  Horiz. % 112.41% 159.12% 109.49% 78.83% 100.00% - -
DPS 0.50 1.20 0.96 0.00 0.00 0.00  -  -
  YoY % -58.33% 25.00% 0.00% 0.00% 0.00% - -
  Horiz. % 52.08% 125.00% 100.00% - - - -
NAPS 0.1864 0.1692 0.1373 0.1357 0.1160 -  -  -
  YoY % 10.17% 23.23% 1.18% 16.98% 0.00% - -
  Horiz. % 160.69% 145.86% 118.36% 116.98% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16  -  CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -  -  -
Price 0.7900 0.5750 0.3250 0.2500 0.7150 0.0000  -  -
P/RPS 11.73 8.07 5.12 4.92 9.54 0.00  -  -
  YoY % 45.35% 57.62% 4.07% -48.43% 0.00% - -
  Horiz. % 122.96% 84.59% 53.67% 51.57% 100.00% - -
P/EPS 51.34 26.31 20.66 22.06 32.82 0.00  -  -
  YoY % 95.13% 27.35% -6.35% -32.78% 0.00% - -
  Horiz. % 156.43% 80.16% 62.95% 67.22% 100.00% - -
EY 1.95 3.80 4.84 4.53 3.05 0.00  -  -
  YoY % -48.68% -21.49% 6.84% 48.52% 0.00% - -
  Horiz. % 63.93% 124.59% 158.69% 148.52% 100.00% - -
DY 0.63 2.09 3.08 0.00 0.00 0.00  -  -
  YoY % -69.86% -32.14% 0.00% 0.00% 0.00% - -
  Horiz. % 20.45% 67.86% 100.00% - - - -
P/NAPS 4.24 3.40 2.26 1.76 3.87 0.00  -  -
  YoY % 24.71% 50.44% 28.41% -54.52% 0.00% - -
  Horiz. % 109.56% 87.86% 58.40% 45.48% 100.00% - -
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16  -  CAGR
Date - 14/05/20 15/05/19 21/05/18 16/05/17 -  -  -
Price 0.7800 0.7200 0.3750 0.2250 0.8600 0.0000  -  -
P/RPS 11.59 10.10 5.91 4.43 11.47 0.00  -  -
  YoY % 14.75% 70.90% 33.41% -61.38% 0.00% - -
  Horiz. % 101.05% 88.06% 51.53% 38.62% 100.00% - -
P/EPS 50.69 32.95 23.84 19.86 39.47 0.00  -  -
  YoY % 53.84% 38.21% 20.04% -49.68% 0.00% - -
  Horiz. % 128.43% 83.48% 60.40% 50.32% 100.00% - -
EY 1.97 3.03 4.19 5.04 2.53 0.00  -  -
  YoY % -34.98% -27.68% -16.87% 99.21% 0.00% - -
  Horiz. % 77.87% 119.76% 165.61% 199.21% 100.00% - -
DY 0.64 1.67 2.67 0.00 0.00 0.00  -  -
  YoY % -61.68% -37.45% 0.00% 0.00% 0.00% - -
  Horiz. % 23.97% 62.55% 100.00% - - - -
P/NAPS 4.18 4.26 2.61 1.58 4.65 0.00  -  -
  YoY % -1.88% 63.22% 65.19% -66.02% 0.00% - -
  Horiz. % 89.89% 91.61% 56.13% 33.98% 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. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. 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
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS