Highlights

[FPGROUP] YoY 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?  YoY % Horiz. %

TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
Revenue 48,909 50,675 42,105 36,798 25,499  -   -  17.67%
  YoY % -3.48% 20.35% 14.42% 44.31% - - -
  Horiz. % 191.81% 198.73% 165.12% 144.31% 100.00% - -
PBT 15,759 21,562 14,093 11,692 9,461  -   -  13.60%
  YoY % -26.91% 53.00% 20.54% 23.58% - - -
  Horiz. % 166.57% 227.90% 148.96% 123.58% 100.00% - -
Tax -2,967 -4,865 -3,522 -2,704 -2,049  -   -  9.69%
  YoY % 39.01% -38.13% -30.25% -31.97% - - -
  Horiz. % 144.80% 237.43% 171.89% 131.97% 100.00% - -
NP 12,792 16,697 10,571 8,988 7,412  -   -  14.61%
  YoY % -23.39% 57.95% 17.61% 21.26% - - -
  Horiz. % 172.58% 225.27% 142.62% 121.26% 100.00% - -
NP to SH 12,556 15,497 9,814 8,678 7,412  -   -  14.07%
  YoY % -18.98% 57.91% 13.09% 17.08% - - -
  Horiz. % 169.40% 209.08% 132.41% 117.08% 100.00% - -
Tax Rate 18.83 % 22.56 % 24.99 % 23.13 % 21.66 %  -  %  -  % -3.44%
  YoY % -16.53% -9.72% 8.04% 6.79% - - -
  Horiz. % 86.93% 104.16% 115.37% 106.79% 100.00% - -
Total Cost 36,117 33,978 31,534 27,810 18,087  -   -  18.86%
  YoY % 6.30% 7.75% 13.39% 53.76% - - -
  Horiz. % 199.68% 187.86% 174.35% 153.76% 100.00% - -
Net Worth 101,091 91,735 74,472 73,607 0  -   -  -
  YoY % 10.20% 23.18% 1.17% 0.00% - - -
  Horiz. % 137.34% 124.63% 101.17% 100.00% - - -
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
Div 2,711 6,506 10,366 3,501 0  -   -  -
  YoY % -58.32% -37.24% 196.04% 0.00% - - -
  Horiz. % 77.44% 185.80% 296.04% 100.00% - - -
Div Payout % 21.60 % 41.98 % 105.63 % 40.35 % - %  -  %  -  % -
  YoY % -48.55% -60.26% 161.78% 0.00% - - -
  Horiz. % 53.53% 104.04% 261.78% 100.00% - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
Net Worth 101,091 91,735 74,472 73,607 0  -   -  -
  YoY % 10.20% 23.18% 1.17% 0.00% - - -
  Horiz. % 137.34% 124.63% 101.17% 100.00% - - -
NOSH 542,047 542,172 518,612 518,000 340,192  -   -  12.34%
  YoY % -0.02% 4.54% 0.12% 52.27% - - -
  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  -   -  CAGR
NP Margin 26.15 % 32.95 % 25.11 % 24.43 % 29.07 %  -  %  -  % -2.61%
  YoY % -20.64% 31.22% 2.78% -15.96% - - -
  Horiz. % 89.96% 113.35% 86.38% 84.04% 100.00% - -
ROE 12.42 % 16.89 % 13.18 % 11.79 % - %  -  %  -  % -
  YoY % -26.47% 28.15% 11.79% 0.00% - - -
  Horiz. % 105.34% 143.26% 111.79% 100.00% - - -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
RPS 9.02 9.35 8.12 7.10 7.50  -   -  4.72%
  YoY % -3.53% 15.15% 14.37% -5.33% - - -
  Horiz. % 120.27% 124.67% 108.27% 94.67% 100.00% - -
EPS 2.32 2.86 1.89 1.68 2.18  -   -  1.57%
  YoY % -18.88% 51.32% 12.50% -22.94% - - -
  Horiz. % 106.42% 131.19% 86.70% 77.06% 100.00% - -
DPS 0.50 1.20 2.00 0.68 0.00  -   -  -
  YoY % -58.33% -40.00% 194.12% 0.00% - - -
  Horiz. % 73.53% 176.47% 294.12% 100.00% - - -
NAPS 0.1865 0.1692 0.1436 0.1421 0.0000  -   -  -
  YoY % 10.22% 17.83% 1.06% 0.00% - - -
  Horiz. % 131.25% 119.07% 101.06% 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  -   -  CAGR
RPS 9.02 9.34 7.76 6.79 4.70  -   -  17.69%
  YoY % -3.43% 20.36% 14.29% 44.47% - - -
  Horiz. % 191.91% 198.72% 165.11% 144.47% 100.00% - -
EPS 2.32 2.86 1.81 1.60 1.37  -   -  14.07%
  YoY % -18.88% 58.01% 13.12% 16.79% - - -
  Horiz. % 169.34% 208.76% 132.12% 116.79% 100.00% - -
DPS 0.50 1.20 1.91 0.65 0.00  -   -  -
  YoY % -58.33% -37.17% 193.85% 0.00% - - -
  Horiz. % 76.92% 184.62% 293.85% 100.00% - - -
NAPS 0.1864 0.1692 0.1373 0.1357 0.0000  -   -  -
  YoY % 10.17% 23.23% 1.18% 0.00% - - -
  Horiz. % 137.36% 124.69% 101.18% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  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  -   -  -
P/RPS 8.76 6.15 4.00 3.52 9.54  -   -  -2.11%
  YoY % 42.44% 53.75% 13.64% -63.10% - - -
  Horiz. % 91.82% 64.47% 41.93% 36.90% 100.00% - -
P/EPS 34.10 20.12 17.17 14.92 32.82  -   -  0.96%
  YoY % 69.48% 17.18% 15.08% -54.54% - - -
  Horiz. % 103.90% 61.30% 52.32% 45.46% 100.00% - -
EY 2.93 4.97 5.82 6.70 3.05  -   -  -1.00%
  YoY % -41.05% -14.60% -13.13% 119.67% - - -
  Horiz. % 96.07% 162.95% 190.82% 219.67% 100.00% - -
DY 0.63 2.09 6.15 2.70 0.00  -   -  -
  YoY % -69.86% -66.02% 127.78% 0.00% - - -
  Horiz. % 23.33% 77.41% 227.78% 100.00% - - -
P/NAPS 4.24 3.40 2.26 1.76 0.00  -   -  -
  YoY % 24.71% 50.44% 28.41% 0.00% - - -
  Horiz. % 240.91% 193.18% 128.41% 100.00% - - -
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17  -   -  CAGR
Date 11/05/21 14/05/20 15/05/19 21/05/18 -  -   -  -
Price 0.7800 0.7200 0.3750 0.2250 0.0000  -   -  -
P/RPS 8.64 7.70 4.62 3.17 0.00  -   -  -
  YoY % 12.21% 66.67% 45.74% 0.00% - - -
  Horiz. % 272.56% 242.90% 145.74% 100.00% - - -
P/EPS 33.67 25.19 19.82 13.43 0.00  -   -  -
  YoY % 33.66% 27.09% 47.58% 0.00% - - -
  Horiz. % 250.71% 187.57% 147.58% 100.00% - - -
EY 2.97 3.97 5.05 7.45 0.00  -   -  -
  YoY % -25.19% -21.39% -32.21% 0.00% - - -
  Horiz. % 39.87% 53.29% 67.79% 100.00% - - -
DY 0.64 1.67 5.33 3.00 0.00  -   -  -
  YoY % -61.68% -68.67% 77.67% 0.00% - - -
  Horiz. % 21.33% 55.67% 177.67% 100.00% - - -
P/NAPS 4.18 4.26 2.61 1.58 0.00  -   -  -
  YoY % -1.88% 63.22% 65.19% 0.00% - - -
  Horiz. % 264.56% 269.62% 165.19% 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.
 


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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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