[FPGROUP] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -11.62%
YoY- 17.08%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 39,688 36,391 35,534 36,798 36,976 37,196 35,960 6.77%
PBT 12,649 11,198 10,694 11,692 12,816 13,265 12,987 -1.73%
Tax -3,254 -2,912 -2,683 -2,704 -2,888 -2,958 -2,767 11.38%
NP 9,395 8,286 8,011 8,988 9,928 10,307 10,220 -5.44%
-
NP to SH 8,625 7,615 7,527 8,678 9,819 10,307 10,220 -10.66%
-
Tax Rate 25.73% 26.00% 25.09% 23.13% 22.53% 22.30% 21.31% -
Total Cost 30,293 28,105 27,523 27,810 27,048 26,889 25,740 11.43%
-
Net Worth 76,495 73,501 70,758 73,607 71,380 68,014 63,904 12.70%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 5,180 5,180 5,180 3,501 3,501 3,501 3,501 29.75%
Div Payout % 60.06% 68.02% 68.82% 40.35% 35.66% 33.97% 34.26% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 76,495 73,501 70,758 73,607 71,380 68,014 63,904 12.70%
NOSH 518,612 518,347 518,000 518,000 518,000 370,000 370,000 25.16%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 23.67% 22.77% 22.54% 24.43% 26.85% 27.71% 28.42% -
ROE 11.28% 10.36% 10.64% 11.79% 13.76% 15.15% 15.99% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.65 7.02 6.86 7.10 7.14 10.33 10.27 -17.78%
EPS 1.66 1.47 1.45 1.68 1.90 2.86 2.92 -31.30%
DPS 1.00 1.00 1.00 0.68 0.68 0.97 1.00 0.00%
NAPS 0.1475 0.1418 0.1366 0.1421 0.1378 0.1888 0.1825 -13.19%
Adjusted Per Share Value based on latest NOSH - 518,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.26 6.65 6.50 6.73 6.76 6.80 6.58 6.75%
EPS 1.58 1.39 1.38 1.59 1.80 1.88 1.87 -10.59%
DPS 0.95 0.95 0.95 0.64 0.64 0.64 0.64 30.03%
NAPS 0.1399 0.1344 0.1294 0.1346 0.1305 0.1244 0.1169 12.68%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.22 0.33 0.295 0.25 0.50 0.84 0.855 -
P/RPS 2.87 4.70 4.30 3.52 7.00 8.14 8.33 -50.75%
P/EPS 13.23 22.46 20.30 14.92 26.38 29.36 29.29 -41.04%
EY 7.56 4.45 4.93 6.70 3.79 3.41 3.41 69.77%
DY 4.55 3.03 3.39 2.70 1.35 1.16 1.17 146.68%
P/NAPS 1.49 2.33 2.16 1.76 3.63 4.45 4.68 -53.27%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 19/02/19 21/11/18 15/08/18 21/05/18 13/02/18 21/11/17 15/08/17 -
Price 0.295 0.25 0.38 0.225 0.32 0.745 0.80 -
P/RPS 3.85 3.56 5.54 3.17 4.48 7.22 7.79 -37.40%
P/EPS 17.74 17.02 26.15 13.43 16.88 26.04 27.41 -25.11%
EY 5.64 5.88 3.82 7.45 5.92 3.84 3.65 33.55%
DY 3.39 4.00 2.63 3.00 2.11 1.30 1.25 94.12%
P/NAPS 2.00 1.76 2.78 1.58 2.32 3.95 4.38 -40.61%

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