[FPGROUP] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
15-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 5.59%
YoY- 38.96%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 54,988 51,848 44,946 43,877 42,596 41,008 35,534 33.68%
PBT 25,036 23,596 16,591 15,420 14,894 14,120 10,694 76.03%
Tax -5,820 -5,908 -3,927 -3,766 -3,804 -3,700 -2,683 67.33%
NP 19,216 17,688 12,664 11,653 11,090 10,420 8,011 78.90%
-
NP to SH 17,454 16,324 11,807 10,876 10,300 9,672 7,527 74.92%
-
Tax Rate 23.25% 25.04% 23.67% 24.42% 25.54% 26.20% 25.09% -
Total Cost 35,772 34,160 32,282 32,224 31,506 30,588 27,523 19.03%
-
Net Worth 91,447 84,520 80,190 74,472 76,495 73,501 70,758 18.59%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 5,190 6,914 - - 5,180 -
Div Payout % - - 43.96% 63.58% - - 68.82% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 91,447 84,520 80,190 74,472 76,495 73,501 70,758 18.59%
NOSH 528,293 520,124 519,030 518,612 518,612 518,347 518,000 1.31%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 34.95% 34.12% 28.18% 26.56% 26.04% 25.41% 22.54% -
ROE 19.09% 19.31% 14.72% 14.60% 13.46% 13.16% 10.64% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 10.41 9.97 8.66 8.46 8.21 7.91 6.86 31.95%
EPS 3.32 3.12 2.28 2.09 1.98 1.88 1.45 73.45%
DPS 0.00 0.00 1.00 1.33 0.00 0.00 1.00 -
NAPS 0.1731 0.1625 0.1545 0.1436 0.1475 0.1418 0.1366 17.05%
Adjusted Per Share Value based on latest NOSH - 518,612
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 10.06 9.48 8.22 8.02 7.79 7.50 6.50 33.69%
EPS 3.19 2.99 2.16 1.99 1.88 1.77 1.38 74.56%
DPS 0.00 0.00 0.95 1.26 0.00 0.00 0.95 -
NAPS 0.1672 0.1546 0.1466 0.1362 0.1399 0.1344 0.1294 18.57%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.78 0.375 0.325 0.325 0.22 0.33 0.295 -
P/RPS 7.49 3.76 3.75 3.84 2.68 4.17 4.30 44.62%
P/EPS 23.61 11.95 14.29 15.50 11.08 17.69 20.30 10.56%
EY 4.24 8.37 7.00 6.45 9.03 5.65 4.93 -9.53%
DY 0.00 0.00 3.08 4.10 0.00 0.00 3.39 -
P/NAPS 4.51 2.31 2.10 2.26 1.49 2.33 2.16 63.14%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 18/02/20 19/11/19 13/08/19 15/05/19 19/02/19 21/11/18 15/08/18 -
Price 0.95 0.545 0.325 0.375 0.295 0.25 0.38 -
P/RPS 9.13 5.47 3.75 4.43 3.59 3.16 5.54 39.39%
P/EPS 28.75 17.37 14.29 17.88 14.85 13.40 26.15 6.50%
EY 3.48 5.76 7.00 5.59 6.73 7.46 3.82 -6.00%
DY 0.00 0.00 3.08 3.56 0.00 0.00 2.63 -
P/NAPS 5.49 3.35 2.10 2.61 2.00 1.76 2.78 57.20%

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