[FPGROUP] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 39.67%
YoY- -27.47%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 48,270 30,811 12,448 48,990 36,494 24,066 12,440 147.13%
PBT 10,737 7,390 3,237 14,631 11,001 6,941 4,139 88.90%
Tax -2,704 -1,822 -879 -2,775 -2,501 -1,631 -936 102.97%
NP 8,033 5,568 2,358 11,856 8,500 5,310 3,203 84.69%
-
NP to SH 8,199 5,513 2,398 11,650 8,341 5,085 3,074 92.44%
-
Tax Rate 25.18% 24.65% 27.15% 18.97% 22.73% 23.50% 22.61% -
Total Cost 40,237 25,243 10,090 37,134 27,994 18,756 9,237 166.96%
-
Net Worth 103,525 100,703 100,474 98,742 101,091 98,377 99,082 2.97%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 2,701 2,705 - 8,120 2,710 2,711 - -
Div Payout % 32.95% 49.08% - 69.70% 32.49% 53.33% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 103,525 100,703 100,474 98,742 101,091 98,377 99,082 2.97%
NOSH 542,322 542,322 542,322 542,322 542,322 542,322 542,322 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 16.64% 18.07% 18.94% 24.20% 23.29% 22.06% 25.75% -
ROE 7.92% 5.47% 2.39% 11.80% 8.25% 5.17% 3.10% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 8.93 5.69 2.30 9.05 6.73 4.44 2.29 147.95%
EPS 1.52 1.02 0.44 2.15 1.54 0.94 0.57 92.41%
DPS 0.50 0.50 0.00 1.50 0.50 0.50 0.00 -
NAPS 0.1916 0.1861 0.1856 0.1824 0.1865 0.1814 0.1827 3.22%
Adjusted Per Share Value based on latest NOSH - 542,322
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 8.80 5.62 2.27 8.94 6.66 4.39 2.27 146.98%
EPS 1.50 1.01 0.44 2.12 1.52 0.93 0.56 92.98%
DPS 0.49 0.49 0.00 1.48 0.49 0.49 0.00 -
NAPS 0.1888 0.1837 0.1833 0.1801 0.1844 0.1794 0.1807 2.96%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.505 0.665 0.775 0.795 0.79 0.955 1.00 -
P/RPS 5.65 11.68 33.70 8.78 11.73 21.52 43.60 -74.42%
P/EPS 33.28 65.27 174.96 36.94 51.34 101.85 176.42 -67.14%
EY 3.00 1.53 0.57 2.71 1.95 0.98 0.57 202.87%
DY 0.99 0.75 0.00 1.89 0.63 0.52 0.00 -
P/NAPS 2.64 3.57 4.18 4.36 4.24 5.26 5.47 -38.49%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 22/02/22 24/11/21 24/08/21 11/05/21 09/02/21 18/11/20 -
Price 0.445 0.55 0.735 0.82 0.78 1.05 1.11 -
P/RPS 4.98 9.66 31.96 9.06 11.59 23.66 48.39 -78.06%
P/EPS 29.33 53.98 165.93 38.10 50.69 111.98 195.83 -71.83%
EY 3.41 1.85 0.60 2.62 1.97 0.89 0.51 255.32%
DY 1.12 0.91 0.00 1.83 0.64 0.48 0.00 -
P/NAPS 2.32 2.96 3.96 4.50 4.18 5.79 6.08 -47.42%

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