[FPGROUP] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -13.05%
YoY- -9.01%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 41,008 35,534 35,116 34,288 37,580 35,960 33,998 13.29%
PBT 14,120 10,694 10,888 10,984 12,104 12,987 12,614 7.80%
Tax -3,700 -2,683 -2,648 -2,662 -2,784 -2,767 -2,732 22.38%
NP 10,420 8,011 8,240 8,322 9,320 10,220 9,882 3.59%
-
NP to SH 9,672 7,527 7,826 8,104 9,320 10,220 9,882 -1.42%
-
Tax Rate 26.20% 25.09% 24.32% 24.24% 23.00% 21.31% 21.66% -
Total Cost 30,588 27,523 26,876 25,966 28,260 25,740 24,116 17.15%
-
Net Worth 73,501 70,758 73,607 71,380 68,014 63,904 62,901 10.93%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 5,180 - - - 3,501 - -
Div Payout % - 68.82% - - - 34.26% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 73,501 70,758 73,607 71,380 68,014 63,904 62,901 10.93%
NOSH 518,347 518,000 518,000 518,000 370,000 370,000 370,000 25.17%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 25.41% 22.54% 23.47% 24.27% 24.80% 28.42% 29.07% -
ROE 13.16% 10.64% 10.63% 11.35% 13.70% 15.99% 15.71% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.91 6.86 6.78 6.62 10.43 10.27 9.99 -14.40%
EPS 1.88 1.45 1.51 1.56 2.60 2.92 2.91 -25.24%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.1418 0.1366 0.1421 0.1378 0.1888 0.1825 0.1849 -16.20%
Adjusted Per Share Value based on latest NOSH - 518,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.48 6.48 6.40 6.25 6.85 6.56 6.20 13.31%
EPS 1.76 1.37 1.43 1.48 1.70 1.86 1.80 -1.48%
DPS 0.00 0.94 0.00 0.00 0.00 0.64 0.00 -
NAPS 0.1341 0.1291 0.1343 0.1302 0.1241 0.1166 0.1147 10.96%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.33 0.295 0.25 0.50 0.84 0.855 0.715 -
P/RPS 4.17 4.30 3.69 7.55 8.05 8.33 7.15 -30.17%
P/EPS 17.69 20.30 16.55 31.96 32.47 29.29 24.61 -19.74%
EY 5.65 4.93 6.04 3.13 3.08 3.41 4.06 24.62%
DY 0.00 3.39 0.00 0.00 0.00 1.17 0.00 -
P/NAPS 2.33 2.16 1.76 3.63 4.45 4.68 3.87 -28.67%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 15/08/18 21/05/18 13/02/18 21/11/17 15/08/17 16/05/17 -
Price 0.25 0.38 0.225 0.32 0.745 0.80 0.86 -
P/RPS 3.16 5.54 3.32 4.83 7.14 7.79 8.61 -48.70%
P/EPS 13.40 26.15 14.89 20.45 28.80 27.41 29.60 -41.01%
EY 7.46 3.82 6.72 4.89 3.47 3.65 3.38 69.43%
DY 0.00 2.63 0.00 0.00 0.00 1.25 0.00 -
P/NAPS 1.76 2.78 1.58 2.32 3.95 4.38 4.65 -47.64%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment