[FPGROUP] QoQ Quarter Result on 30-Jun-2021 [#4]

Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 1.63%
YoY- -21.49%
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 17,459 18,363 12,448 12,496 12,428 11,626 12,440 25.37%
PBT 3,347 4,153 3,237 3,630 4,060 2,802 4,139 -13.21%
Tax -882 -943 -879 -274 -870 -695 -936 -3.88%
NP 2,465 3,210 2,358 3,356 3,190 2,107 3,203 -16.03%
-
NP to SH 2,686 3,115 2,398 3,309 3,256 2,011 3,074 -8.60%
-
Tax Rate 26.35% 22.71% 27.15% 7.55% 21.43% 24.80% 22.61% -
Total Cost 14,994 15,153 10,090 9,140 9,238 9,519 9,237 38.16%
-
Net Worth 103,525 100,703 100,474 98,742 101,091 98,377 99,082 2.97%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 2,705 - 5,413 - 2,711 - -
Div Payout % - 86.86% - 163.60% - 134.84% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 103,525 100,703 100,474 98,742 101,091 98,377 99,082 2.97%
NOSH 542,322 542,322 542,322 542,322 542,322 542,322 542,322 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 14.12% 17.48% 18.94% 26.86% 25.67% 18.12% 25.75% -
ROE 2.59% 3.09% 2.39% 3.35% 3.22% 2.04% 3.10% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 3.23 3.39 2.30 2.31 2.29 2.14 2.29 25.79%
EPS 0.50 0.58 0.44 0.61 0.60 0.37 0.57 -8.37%
DPS 0.00 0.50 0.00 1.00 0.00 0.50 0.00 -
NAPS 0.1916 0.1861 0.1856 0.1824 0.1865 0.1814 0.1827 3.22%
Adjusted Per Share Value based on latest NOSH - 542,322
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 3.21 3.38 2.29 2.30 2.29 2.14 2.29 25.27%
EPS 0.49 0.57 0.44 0.61 0.60 0.37 0.57 -9.59%
DPS 0.00 0.50 0.00 1.00 0.00 0.50 0.00 -
NAPS 0.1904 0.1852 0.1848 0.1816 0.1859 0.181 0.1822 2.98%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.505 0.665 0.775 0.795 0.79 0.955 1.00 -
P/RPS 15.63 19.60 33.70 34.44 34.46 44.55 43.60 -49.56%
P/EPS 101.59 115.52 174.96 130.06 131.52 257.54 176.42 -30.80%
EY 0.98 0.87 0.57 0.77 0.76 0.39 0.57 43.56%
DY 0.00 0.75 0.00 1.26 0.00 0.52 0.00 -
P/NAPS 2.64 3.57 4.18 4.36 4.24 5.26 5.47 -38.49%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 22/02/22 24/11/21 24/08/21 11/05/21 09/02/21 18/11/20 -
Price 0.445 0.55 0.735 0.82 0.78 1.05 1.11 -
P/RPS 13.77 16.21 31.96 35.52 34.02 48.98 48.39 -56.76%
P/EPS 89.52 95.54 165.93 134.15 129.85 283.16 195.83 -40.68%
EY 1.12 1.05 0.60 0.75 0.77 0.35 0.51 69.03%
DY 0.00 0.91 0.00 1.22 0.00 0.48 0.00 -
P/NAPS 2.32 2.96 3.96 4.50 4.18 5.79 6.08 -47.42%

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