[FPGROUP] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -17.67%
YoY- -21.99%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 70,348 83,176 49,792 49,760 51,848 41,008 37,580 11.00%
PBT 8,268 19,404 12,948 16,556 23,596 14,120 12,104 -6.15%
Tax -3,668 -5,708 -3,516 -3,744 -5,908 -3,700 -2,784 4.70%
NP 4,600 13,696 9,432 12,812 17,688 10,420 9,320 -11.09%
-
NP to SH 6,380 14,680 9,592 12,296 16,324 9,672 9,320 -6.11%
-
Tax Rate 44.36% 29.42% 27.15% 22.61% 25.04% 26.20% 23.00% -
Total Cost 65,748 69,480 40,360 36,948 34,160 30,588 28,260 15.10%
-
Net Worth 108,511 107,466 100,474 99,082 84,520 73,501 68,014 8.09%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 108,511 107,466 100,474 99,082 84,520 73,501 68,014 8.09%
NOSH 546,737 543,667 542,322 542,322 520,124 518,347 370,000 6.72%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.54% 16.47% 18.94% 25.75% 34.12% 25.41% 24.80% -
ROE 5.88% 13.66% 9.55% 12.41% 19.31% 13.16% 13.70% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.91 15.36 9.20 9.18 9.97 7.91 10.43 3.61%
EPS 1.16 2.72 1.76 2.28 3.12 1.88 2.60 -12.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1992 0.1984 0.1856 0.1827 0.1625 0.1418 0.1888 0.89%
Adjusted Per Share Value based on latest NOSH - 542,322
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.86 15.21 9.11 9.10 9.48 7.50 6.87 11.00%
EPS 1.17 2.68 1.75 2.25 2.99 1.77 1.70 -6.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1984 0.1965 0.1837 0.1812 0.1546 0.1344 0.1244 8.08%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.405 0.575 0.775 1.00 0.375 0.33 0.84 -
P/RPS 3.14 3.74 8.43 10.90 3.76 4.17 8.05 -14.51%
P/EPS 34.58 21.22 43.74 44.11 11.95 17.69 32.47 1.05%
EY 2.89 4.71 2.29 2.27 8.37 5.65 3.08 -1.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.90 4.18 5.47 2.31 2.33 4.45 -12.25%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 23/11/22 24/11/21 18/11/20 19/11/19 21/11/18 21/11/17 -
Price 0.46 0.48 0.735 1.11 0.545 0.25 0.745 -
P/RPS 3.56 3.13 7.99 12.10 5.47 3.16 7.14 -10.94%
P/EPS 39.28 17.71 41.48 48.96 17.37 13.40 28.80 5.30%
EY 2.55 5.65 2.41 2.04 5.76 7.46 3.47 -5.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.42 3.96 6.08 3.35 1.76 3.95 -8.54%

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