[FPGROUP] QoQ Quarter Result on 30-Jun-2018 [#4]

Announcement Date
15-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -8.86%
YoY- -40.99%
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 11,610 11,046 10,252 9,197 9,193 7,749 9,395 15.17%
PBT 4,118 3,917 3,530 2,528 2,674 2,466 3,026 22.82%
Tax -923 -977 -925 -697 -655 -635 -696 20.72%
NP 3,195 2,940 2,605 1,831 2,019 1,831 2,330 23.45%
-
NP to SH 3,007 2,732 2,418 1,657 1,818 1,722 2,330 18.55%
-
Tax Rate 22.41% 24.94% 26.20% 27.57% 24.50% 25.75% 23.00% -
Total Cost 8,415 8,106 7,647 7,366 7,174 5,918 7,065 12.37%
-
Net Worth 74,472 76,495 73,501 70,758 73,607 71,380 68,014 6.23%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 5,186 - - 5,180 - - - -
Div Payout % 172.47% - - 312.61% - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 74,472 76,495 73,501 70,758 73,607 71,380 68,014 6.23%
NOSH 518,612 518,612 518,347 518,000 518,000 518,000 370,000 25.27%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 27.52% 26.62% 25.41% 19.91% 21.96% 23.63% 24.80% -
ROE 4.04% 3.57% 3.29% 2.34% 2.47% 2.41% 3.43% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2.24 2.13 1.98 1.78 1.77 1.50 2.61 -9.69%
EPS 0.58 0.53 0.47 0.32 0.35 0.33 0.65 -7.32%
DPS 1.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.1436 0.1475 0.1418 0.1366 0.1421 0.1378 0.1888 -16.69%
Adjusted Per Share Value based on latest NOSH - 518,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2.14 2.03 1.89 1.69 1.69 1.43 1.73 15.24%
EPS 0.55 0.50 0.44 0.30 0.33 0.32 0.43 17.84%
DPS 0.95 0.00 0.00 0.95 0.00 0.00 0.00 -
NAPS 0.137 0.1407 0.1352 0.1302 0.1354 0.1313 0.1251 6.25%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.325 0.22 0.33 0.295 0.25 0.50 0.84 -
P/RPS 14.52 10.33 16.68 16.62 14.09 33.42 32.21 -41.23%
P/EPS 56.05 41.76 70.74 92.22 71.23 150.41 129.87 -42.91%
EY 1.78 2.39 1.41 1.08 1.40 0.66 0.77 74.92%
DY 3.08 0.00 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 2.26 1.49 2.33 2.16 1.76 3.63 4.45 -36.37%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 15/05/19 19/02/19 21/11/18 15/08/18 21/05/18 13/02/18 21/11/17 -
Price 0.375 0.295 0.25 0.38 0.225 0.32 0.745 -
P/RPS 16.75 13.85 12.64 21.40 12.68 21.39 28.57 -29.97%
P/EPS 64.68 56.00 53.59 118.79 64.11 96.26 115.19 -31.96%
EY 1.55 1.79 1.87 0.84 1.56 1.04 0.87 47.01%
DY 2.67 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 2.61 2.00 1.76 2.78 1.58 2.32 3.95 -24.15%

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