[FPGROUP] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -70.21%
YoY- 53.04%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 72,383 52,488 36,711 20,794 71,026 48,270 30,811 76.99%
PBT 13,138 9,436 6,873 4,851 16,279 10,737 7,390 46.90%
Tax -6,045 -3,140 -2,233 -1,427 -4,207 -2,704 -1,822 122.93%
NP 7,093 6,296 4,640 3,424 12,072 8,033 5,568 17.56%
-
NP to SH 9,085 7,252 5,238 3,670 12,321 8,199 5,513 39.64%
-
Tax Rate 46.01% 33.28% 32.49% 29.42% 25.84% 25.18% 24.65% -
Total Cost 65,290 46,192 32,071 17,370 58,954 40,237 25,243 88.75%
-
Net Worth 106,350 109,775 107,344 107,466 102,931 103,525 100,703 3.71%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 8,155 2,718 2,717 - 8,104 2,701 2,705 109.11%
Div Payout % 89.77% 37.49% 51.88% - 65.78% 32.95% 49.08% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 106,350 109,775 107,344 107,466 102,931 103,525 100,703 3.71%
NOSH 545,712 545,712 545,517 543,667 542,322 542,322 542,322 0.41%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.80% 12.00% 12.64% 16.47% 17.00% 16.64% 18.07% -
ROE 8.54% 6.61% 4.88% 3.42% 11.97% 7.92% 5.47% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.31 9.65 6.75 3.84 13.15 8.93 5.69 76.48%
EPS 1.67 1.34 0.96 0.68 2.28 1.52 1.02 39.03%
DPS 1.50 0.50 0.50 0.00 1.50 0.50 0.50 108.42%
NAPS 0.1956 0.2019 0.1975 0.1984 0.1905 0.1916 0.1861 3.38%
Adjusted Per Share Value based on latest NOSH - 543,667
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.20 9.57 6.70 3.79 12.95 8.80 5.62 76.97%
EPS 1.66 1.32 0.96 0.67 2.25 1.50 1.01 39.39%
DPS 1.49 0.50 0.50 0.00 1.48 0.49 0.49 110.31%
NAPS 0.194 0.2002 0.1958 0.196 0.1877 0.1888 0.1837 3.71%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.395 0.42 0.48 0.575 0.43 0.505 0.665 -
P/RPS 2.97 4.35 7.11 14.98 3.27 5.65 11.68 -59.96%
P/EPS 23.64 31.49 49.81 84.87 18.86 33.28 65.27 -49.28%
EY 4.23 3.18 2.01 1.18 5.30 3.00 1.53 97.35%
DY 3.80 1.19 1.04 0.00 3.49 0.99 0.75 195.87%
P/NAPS 2.02 2.08 2.43 2.90 2.26 2.64 3.57 -31.66%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 16/05/23 14/02/23 23/11/22 23/08/22 20/05/22 22/02/22 -
Price 0.42 0.385 0.51 0.48 0.49 0.445 0.55 -
P/RPS 3.15 3.99 7.55 12.50 3.73 4.98 9.66 -52.72%
P/EPS 25.14 28.87 52.92 70.84 21.49 29.33 53.98 -40.00%
EY 3.98 3.46 1.89 1.41 4.65 3.41 1.85 66.88%
DY 3.57 1.30 0.98 0.00 3.06 1.12 0.91 149.36%
P/NAPS 2.15 1.91 2.58 2.42 2.57 2.32 2.96 -19.24%

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