[FPGROUP] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
14-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -11.38%
YoY- -0.26%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 69,176 72,383 75,244 76,926 79,372 71,026 60,766 9.01%
PBT 10,352 13,136 14,978 15,762 17,894 16,280 14,367 -19.61%
Tax -5,534 -6,044 -4,642 -4,617 -4,755 -4,207 -2,978 51.09%
NP 4,818 7,092 10,336 11,145 13,139 12,073 11,389 -43.61%
-
NP to SH 7,009 9,084 11,375 12,047 13,594 12,322 11,508 -28.12%
-
Tax Rate 53.46% 46.01% 30.99% 29.29% 26.57% 25.84% 20.73% -
Total Cost 64,358 65,291 64,908 65,781 66,233 58,953 49,377 19.30%
-
Net Worth 108,511 106,350 109,775 107,344 107,466 102,931 103,525 3.18%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 8,154 8,154 8,120 8,120 8,108 8,108 8,119 0.28%
Div Payout % 116.35% 89.77% 71.39% 67.41% 59.65% 65.81% 70.55% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 108,511 106,350 109,775 107,344 107,466 102,931 103,525 3.18%
NOSH 546,737 545,712 545,712 545,517 543,667 542,322 542,322 0.54%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.96% 9.80% 13.74% 14.49% 16.55% 17.00% 18.74% -
ROE 6.46% 8.54% 10.36% 11.22% 12.65% 11.97% 11.12% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 12.70 13.31 13.84 14.15 14.65 13.15 11.25 8.40%
EPS 1.29 1.67 2.09 2.22 2.51 2.28 2.13 -28.39%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 0.1992 0.1956 0.2019 0.1975 0.1984 0.1905 0.1916 2.62%
Adjusted Per Share Value based on latest NOSH - 545,517
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 12.65 13.24 13.76 14.07 14.51 12.99 11.11 9.03%
EPS 1.28 1.66 2.08 2.20 2.49 2.25 2.10 -28.08%
DPS 1.49 1.49 1.49 1.49 1.48 1.48 1.48 0.44%
NAPS 0.1984 0.1945 0.2007 0.1963 0.1965 0.1882 0.1893 3.17%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.405 0.395 0.42 0.48 0.575 0.43 0.505 -
P/RPS 3.19 2.97 3.03 3.39 3.92 3.27 4.49 -20.36%
P/EPS 31.48 23.64 20.08 21.66 22.91 18.86 23.71 20.77%
EY 3.18 4.23 4.98 4.62 4.36 5.30 4.22 -17.17%
DY 3.70 3.80 3.57 3.13 2.61 3.49 2.97 15.76%
P/NAPS 2.03 2.02 2.08 2.43 2.90 2.26 2.64 -16.05%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 25/08/23 16/05/23 14/02/23 23/11/22 23/08/22 20/05/22 -
Price 0.46 0.42 0.385 0.51 0.48 0.49 0.445 -
P/RPS 3.62 3.15 2.78 3.60 3.28 3.73 3.96 -5.80%
P/EPS 35.75 25.14 18.40 23.01 19.13 21.49 20.89 43.02%
EY 2.80 3.98 5.43 4.35 5.23 4.65 4.79 -30.06%
DY 3.26 3.57 3.90 2.94 3.13 3.06 3.37 -2.18%
P/NAPS 2.31 2.15 1.91 2.58 2.42 2.57 2.32 -0.28%

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