[FPGROUP] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -65.44%
YoY- 68.78%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 51,052 38,637 27,494 12,962 44,946 32,908 21,298 79.20%
PBT 21,294 16,536 12,518 5,899 16,591 11,565 7,447 101.58%
Tax -4,229 -3,763 -2,910 -1,477 -3,927 -2,825 -1,902 70.43%
NP 17,065 12,773 9,608 4,422 12,664 8,740 5,545 111.72%
-
NP to SH 16,062 11,847 8,727 4,081 11,807 8,157 5,150 113.61%
-
Tax Rate 19.86% 22.76% 23.25% 25.04% 23.67% 24.43% 25.54% -
Total Cost 33,987 25,864 17,886 8,540 32,282 24,168 15,753 67.04%
-
Net Worth 95,991 91,735 91,447 84,520 80,190 74,472 76,495 16.35%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 6,507 6,506 - - 5,190 5,186 - -
Div Payout % 40.52% 54.92% - - 43.96% 63.58% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 95,991 91,735 91,447 84,520 80,190 74,472 76,495 16.35%
NOSH 542,322 542,172 528,293 520,124 519,030 518,612 518,612 3.02%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 33.43% 33.06% 34.95% 34.12% 28.18% 26.56% 26.04% -
ROE 16.73% 12.91% 9.54% 4.83% 14.72% 10.95% 6.73% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 9.41 7.13 5.20 2.49 8.66 6.35 4.11 73.80%
EPS 3.01 2.23 1.66 0.78 2.28 1.57 0.99 110.01%
DPS 1.20 1.20 0.00 0.00 1.00 1.00 0.00 -
NAPS 0.177 0.1692 0.1731 0.1625 0.1545 0.1436 0.1475 12.93%
Adjusted Per Share Value based on latest NOSH - 520,124
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 9.34 7.07 5.03 2.37 8.22 6.02 3.89 79.40%
EPS 2.94 2.17 1.60 0.75 2.16 1.49 0.94 114.01%
DPS 1.19 1.19 0.00 0.00 0.95 0.95 0.00 -
NAPS 0.1755 0.1678 0.1672 0.1546 0.1466 0.1362 0.1399 16.33%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.78 0.575 0.78 0.375 0.325 0.325 0.22 -
P/RPS 8.29 8.07 14.99 15.05 3.75 5.12 5.36 33.77%
P/EPS 26.34 26.31 47.22 47.79 14.29 20.66 22.15 12.25%
EY 3.80 3.80 2.12 2.09 7.00 4.84 4.51 -10.80%
DY 1.54 2.09 0.00 0.00 3.08 3.08 0.00 -
P/NAPS 4.41 3.40 4.51 2.31 2.10 2.26 1.49 106.27%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 18/08/20 14/05/20 18/02/20 19/11/19 13/08/19 15/05/19 19/02/19 -
Price 1.02 0.72 0.95 0.545 0.325 0.375 0.295 -
P/RPS 10.84 10.10 18.25 21.87 3.75 5.91 7.18 31.63%
P/EPS 34.44 32.95 57.51 69.46 14.29 23.84 29.71 10.36%
EY 2.90 3.03 1.74 1.44 7.00 4.19 3.37 -9.53%
DY 1.18 1.67 0.00 0.00 3.08 2.67 0.00 -
P/NAPS 5.76 4.26 5.49 3.35 2.10 2.61 2.00 102.55%

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