[FPGROUP] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
11-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 64.03%
YoY- -29.59%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 30,811 12,448 48,990 36,494 24,066 12,440 51,052 -28.51%
PBT 7,390 3,237 14,631 11,001 6,941 4,139 21,294 -50.52%
Tax -1,822 -879 -2,775 -2,501 -1,631 -936 -4,229 -42.86%
NP 5,568 2,358 11,856 8,500 5,310 3,203 17,065 -52.50%
-
NP to SH 5,513 2,398 11,650 8,341 5,085 3,074 16,062 -50.88%
-
Tax Rate 24.65% 27.15% 18.97% 22.73% 23.50% 22.61% 19.86% -
Total Cost 25,243 10,090 37,134 27,994 18,756 9,237 33,987 -17.94%
-
Net Worth 100,703 100,474 98,742 101,091 98,377 99,082 95,991 3.23%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 2,705 - 8,120 2,710 2,711 - 6,507 -44.21%
Div Payout % 49.08% - 69.70% 32.49% 53.33% - 40.52% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 100,703 100,474 98,742 101,091 98,377 99,082 95,991 3.23%
NOSH 542,322 542,322 542,322 542,322 542,322 542,322 542,322 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 18.07% 18.94% 24.20% 23.29% 22.06% 25.75% 33.43% -
ROE 5.47% 2.39% 11.80% 8.25% 5.17% 3.10% 16.73% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.69 2.30 9.05 6.73 4.44 2.29 9.41 -28.42%
EPS 1.02 0.44 2.15 1.54 0.94 0.57 3.01 -51.29%
DPS 0.50 0.00 1.50 0.50 0.50 0.00 1.20 -44.12%
NAPS 0.1861 0.1856 0.1824 0.1865 0.1814 0.1827 0.177 3.38%
Adjusted Per Share Value based on latest NOSH - 542,322
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.63 2.28 8.96 6.67 4.40 2.27 9.34 -28.57%
EPS 1.01 0.44 2.13 1.53 0.93 0.56 2.94 -50.85%
DPS 0.49 0.00 1.48 0.50 0.50 0.00 1.19 -44.56%
NAPS 0.1842 0.1837 0.1806 0.1849 0.1799 0.1812 0.1755 3.26%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.665 0.775 0.795 0.79 0.955 1.00 0.78 -
P/RPS 11.68 33.70 8.78 11.73 21.52 43.60 8.29 25.59%
P/EPS 65.27 174.96 36.94 51.34 101.85 176.42 26.34 82.81%
EY 1.53 0.57 2.71 1.95 0.98 0.57 3.80 -45.38%
DY 0.75 0.00 1.89 0.63 0.52 0.00 1.54 -38.01%
P/NAPS 3.57 4.18 4.36 4.24 5.26 5.47 4.41 -13.10%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 24/11/21 24/08/21 11/05/21 09/02/21 18/11/20 18/08/20 -
Price 0.55 0.735 0.82 0.78 1.05 1.11 1.02 -
P/RPS 9.66 31.96 9.06 11.59 23.66 48.39 10.84 -7.37%
P/EPS 53.98 165.93 38.10 50.69 111.98 195.83 34.44 34.82%
EY 1.85 0.60 2.62 1.97 0.89 0.51 2.90 -25.83%
DY 0.91 0.00 1.83 0.64 0.48 0.00 1.18 -15.86%
P/NAPS 2.96 3.96 4.50 4.18 5.79 6.08 5.76 -35.76%

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