[FPGROUP] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
19-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 6.49%
YoY- 27.1%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 51,848 44,946 43,877 42,596 41,008 35,534 35,116 29.63%
PBT 23,596 16,591 15,420 14,894 14,120 10,694 10,888 67.38%
Tax -5,908 -3,927 -3,766 -3,804 -3,700 -2,683 -2,648 70.66%
NP 17,688 12,664 11,653 11,090 10,420 8,011 8,240 66.32%
-
NP to SH 16,324 11,807 10,876 10,300 9,672 7,527 7,826 63.17%
-
Tax Rate 25.04% 23.67% 24.42% 25.54% 26.20% 25.09% 24.32% -
Total Cost 34,160 32,282 32,224 31,506 30,588 27,523 26,876 17.32%
-
Net Worth 84,520 80,190 74,472 76,495 73,501 70,758 73,607 9.64%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 5,190 6,914 - - 5,180 - -
Div Payout % - 43.96% 63.58% - - 68.82% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 84,520 80,190 74,472 76,495 73,501 70,758 73,607 9.64%
NOSH 520,124 519,030 518,612 518,612 518,347 518,000 518,000 0.27%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 34.12% 28.18% 26.56% 26.04% 25.41% 22.54% 23.47% -
ROE 19.31% 14.72% 14.60% 13.46% 13.16% 10.64% 10.63% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 9.97 8.66 8.46 8.21 7.91 6.86 6.78 29.28%
EPS 3.12 2.28 2.09 1.98 1.88 1.45 1.51 62.15%
DPS 0.00 1.00 1.33 0.00 0.00 1.00 0.00 -
NAPS 0.1625 0.1545 0.1436 0.1475 0.1418 0.1366 0.1421 9.34%
Adjusted Per Share Value based on latest NOSH - 518,612
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 9.46 8.20 8.00 7.77 7.48 6.48 6.40 29.72%
EPS 2.98 2.15 1.98 1.88 1.76 1.37 1.43 63.07%
DPS 0.00 0.95 1.26 0.00 0.00 0.94 0.00 -
NAPS 0.1542 0.1463 0.1358 0.1395 0.1341 0.1291 0.1343 9.64%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.375 0.325 0.325 0.22 0.33 0.295 0.25 -
P/RPS 3.76 3.75 3.84 2.68 4.17 4.30 3.69 1.25%
P/EPS 11.95 14.29 15.50 11.08 17.69 20.30 16.55 -19.49%
EY 8.37 7.00 6.45 9.03 5.65 4.93 6.04 24.27%
DY 0.00 3.08 4.10 0.00 0.00 3.39 0.00 -
P/NAPS 2.31 2.10 2.26 1.49 2.33 2.16 1.76 19.85%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 13/08/19 15/05/19 19/02/19 21/11/18 15/08/18 21/05/18 -
Price 0.545 0.325 0.375 0.295 0.25 0.38 0.225 -
P/RPS 5.47 3.75 4.43 3.59 3.16 5.54 3.32 39.45%
P/EPS 17.37 14.29 17.88 14.85 13.40 26.15 14.89 10.80%
EY 5.76 7.00 5.59 6.73 7.46 3.82 6.72 -9.75%
DY 0.00 3.08 3.56 0.00 0.00 2.63 0.00 -
P/NAPS 3.35 2.10 2.61 2.00 1.76 2.78 1.58 64.96%

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