[FPGROUP] QoQ Quarter Result on 30-Jun-2019 [#4]

Announcement Date
13-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 21.38%
YoY- 120.28%
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 11,143 14,532 12,962 12,038 11,610 11,046 10,252 5.70%
PBT 4,018 6,619 5,899 5,026 4,118 3,917 3,530 9.00%
Tax -853 -1,433 -1,477 -1,102 -923 -977 -925 -5.25%
NP 3,165 5,186 4,422 3,924 3,195 2,940 2,605 13.84%
-
NP to SH 3,120 4,646 4,081 3,650 3,007 2,732 2,418 18.50%
-
Tax Rate 21.23% 21.65% 25.04% 21.93% 22.41% 24.94% 26.20% -
Total Cost 7,978 9,346 8,540 8,114 8,415 8,106 7,647 2.86%
-
Net Worth 91,735 91,447 84,520 80,190 74,472 76,495 73,501 15.90%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 6,506 - - - 5,186 - - -
Div Payout % 208.53% - - - 172.47% - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 91,735 91,447 84,520 80,190 74,472 76,495 73,501 15.90%
NOSH 542,172 528,293 520,124 519,030 518,612 518,612 518,347 3.03%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 28.40% 35.69% 34.12% 32.60% 27.52% 26.62% 25.41% -
ROE 3.40% 5.08% 4.83% 4.55% 4.04% 3.57% 3.29% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.06 2.75 2.49 2.32 2.24 2.13 1.98 2.67%
EPS 0.58 0.88 0.78 0.70 0.58 0.53 0.47 15.03%
DPS 1.20 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.1692 0.1731 0.1625 0.1545 0.1436 0.1475 0.1418 12.48%
Adjusted Per Share Value based on latest NOSH - 519,030
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.05 2.67 2.38 2.21 2.14 2.03 1.89 5.56%
EPS 0.57 0.85 0.75 0.67 0.55 0.50 0.44 18.81%
DPS 1.20 0.00 0.00 0.00 0.95 0.00 0.00 -
NAPS 0.1687 0.1682 0.1555 0.1475 0.137 0.1407 0.1352 15.88%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.575 0.78 0.375 0.325 0.325 0.22 0.33 -
P/RPS 27.98 28.36 15.05 14.01 14.52 10.33 16.68 41.13%
P/EPS 99.92 88.69 47.79 46.22 56.05 41.76 70.74 25.86%
EY 1.00 1.13 2.09 2.16 1.78 2.39 1.41 -20.45%
DY 2.09 0.00 0.00 0.00 3.08 0.00 0.00 -
P/NAPS 3.40 4.51 2.31 2.10 2.26 1.49 2.33 28.62%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 14/05/20 18/02/20 19/11/19 13/08/19 15/05/19 19/02/19 21/11/18 -
Price 0.72 0.95 0.545 0.325 0.375 0.295 0.25 -
P/RPS 35.03 34.54 21.87 14.01 16.75 13.85 12.64 97.17%
P/EPS 125.12 108.02 69.46 46.22 64.68 56.00 53.59 75.90%
EY 0.80 0.93 1.44 2.16 1.55 1.79 1.87 -43.19%
DY 1.67 0.00 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 4.26 5.49 3.35 2.10 2.61 2.00 1.76 80.17%

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