[FPGROUP] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
18-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -80.86%
YoY- -24.68%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 48,990 36,494 24,066 12,440 51,052 38,637 27,494 47.02%
PBT 14,631 11,001 6,941 4,139 21,294 16,536 12,518 10.96%
Tax -2,775 -2,501 -1,631 -936 -4,229 -3,763 -2,910 -3.12%
NP 11,856 8,500 5,310 3,203 17,065 12,773 9,608 15.06%
-
NP to SH 11,650 8,341 5,085 3,074 16,062 11,847 8,727 21.25%
-
Tax Rate 18.97% 22.73% 23.50% 22.61% 19.86% 22.76% 23.25% -
Total Cost 37,134 27,994 18,756 9,237 33,987 25,864 17,886 62.81%
-
Net Worth 98,742 101,091 98,377 99,082 95,991 91,735 91,447 5.25%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 8,120 2,710 2,711 - 6,507 6,506 - -
Div Payout % 69.70% 32.49% 53.33% - 40.52% 54.92% - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 98,742 101,091 98,377 99,082 95,991 91,735 91,447 5.25%
NOSH 542,322 542,322 542,322 542,322 542,322 542,172 528,293 1.76%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 24.20% 23.29% 22.06% 25.75% 33.43% 33.06% 34.95% -
ROE 11.80% 8.25% 5.17% 3.10% 16.73% 12.91% 9.54% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 9.05 6.73 4.44 2.29 9.41 7.13 5.20 44.73%
EPS 2.15 1.54 0.94 0.57 3.01 2.23 1.66 18.83%
DPS 1.50 0.50 0.50 0.00 1.20 1.20 0.00 -
NAPS 0.1824 0.1865 0.1814 0.1827 0.177 0.1692 0.1731 3.55%
Adjusted Per Share Value based on latest NOSH - 542,322
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 8.96 6.67 4.40 2.27 9.34 7.07 5.03 46.99%
EPS 2.13 1.53 0.93 0.56 2.94 2.17 1.60 21.03%
DPS 1.48 0.50 0.50 0.00 1.19 1.19 0.00 -
NAPS 0.1806 0.1849 0.1799 0.1812 0.1755 0.1678 0.1672 5.27%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.795 0.79 0.955 1.00 0.78 0.575 0.78 -
P/RPS 8.78 11.73 21.52 43.60 8.29 8.07 14.99 -30.01%
P/EPS 36.94 51.34 101.85 176.42 26.34 26.31 47.22 -15.11%
EY 2.71 1.95 0.98 0.57 3.80 3.80 2.12 17.80%
DY 1.89 0.63 0.52 0.00 1.54 2.09 0.00 -
P/NAPS 4.36 4.24 5.26 5.47 4.41 3.40 4.51 -2.23%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 11/05/21 09/02/21 18/11/20 18/08/20 14/05/20 18/02/20 -
Price 0.82 0.78 1.05 1.11 1.02 0.72 0.95 -
P/RPS 9.06 11.59 23.66 48.39 10.84 10.10 18.25 -37.33%
P/EPS 38.10 50.69 111.98 195.83 34.44 32.95 57.51 -24.02%
EY 2.62 1.97 0.89 0.51 2.90 3.03 1.74 31.40%
DY 1.83 0.64 0.48 0.00 1.18 1.67 0.00 -
P/NAPS 4.50 4.18 5.79 6.08 5.76 4.26 5.49 -12.42%

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