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

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
13-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 20.31%
YoY- 56.86%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 50,675 51,142 47,656 44,946 42,105 39,688 36,391 24.67%
PBT 21,562 21,662 18,960 16,591 14,093 12,649 11,198 54.71%
Tax -4,865 -4,935 -4,479 -3,927 -3,522 -3,254 -2,912 40.75%
NP 16,697 16,727 14,481 12,664 10,571 9,395 8,286 59.46%
-
NP to SH 15,497 15,384 13,470 11,807 9,814 8,625 7,615 60.52%
-
Tax Rate 22.56% 22.78% 23.62% 23.67% 24.99% 25.73% 26.00% -
Total Cost 33,978 34,415 33,175 32,282 31,534 30,293 28,105 13.47%
-
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 5,186 5,186 10,366 5,180 5,180 16.39%
Div Payout % 41.98% 33.71% 38.50% 43.92% 105.63% 60.06% 68.02% -
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 32.95% 32.71% 30.39% 28.18% 25.11% 23.67% 22.77% -
ROE 16.89% 16.82% 15.94% 14.72% 13.18% 11.28% 10.36% -
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 9.35 9.68 9.16 8.66 8.12 7.65 7.02 21.03%
EPS 2.86 2.91 2.59 2.27 1.89 1.66 1.47 55.78%
DPS 1.20 1.00 1.00 1.00 2.00 1.00 1.00 12.91%
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 9.27 9.35 8.71 8.22 7.70 7.26 6.65 24.76%
EPS 2.83 2.81 2.46 2.16 1.79 1.58 1.39 60.56%
DPS 1.19 0.95 0.95 0.95 1.90 0.95 0.95 16.18%
NAPS 0.1678 0.1672 0.1546 0.1466 0.1362 0.1399 0.1344 15.93%
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 6.15 8.06 4.09 3.75 4.00 2.87 4.70 19.61%
P/EPS 20.12 26.79 14.48 14.29 17.17 13.23 22.46 -7.06%
EY 4.97 3.73 6.91 7.00 5.82 7.56 4.45 7.63%
DY 2.09 1.28 2.67 3.08 6.15 4.55 3.03 -21.91%
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 7.70 9.81 5.95 3.75 4.62 3.85 3.56 67.16%
P/EPS 25.19 32.62 21.04 14.29 19.82 17.74 17.02 29.84%
EY 3.97 3.07 4.75 7.00 5.05 5.64 5.88 -23.01%
DY 1.67 1.05 1.83 3.08 5.33 3.39 4.00 -44.10%
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