[FPGROUP] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
11-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 9.35%
YoY- -29.59%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 63,297 69,984 64,360 48,658 51,516 43,877 35,116 10.30%
PBT 7,140 12,581 14,316 14,668 22,048 15,420 10,888 -6.78%
Tax -3,093 -4,186 -3,605 -3,334 -5,017 -3,766 -2,648 2.62%
NP 4,046 8,394 10,710 11,333 17,030 11,653 8,240 -11.16%
-
NP to SH 5,678 9,669 10,932 11,121 15,796 10,876 7,826 -5.20%
-
Tax Rate 43.32% 33.27% 25.18% 22.73% 22.75% 24.42% 24.32% -
Total Cost 59,250 61,589 53,649 37,325 34,485 32,224 26,876 14.06%
-
Net Worth 109,078 109,775 103,525 101,091 91,735 74,472 73,607 6.76%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 3,632 3,624 3,602 3,613 8,674 6,914 - -
Div Payout % 63.96% 37.49% 32.95% 32.49% 54.92% 63.58% - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 109,078 109,775 103,525 101,091 91,735 74,472 73,607 6.76%
NOSH 546,847 545,712 542,322 542,322 542,172 518,612 518,000 0.90%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 6.39% 12.00% 16.64% 23.29% 33.06% 26.56% 23.47% -
ROE 5.21% 8.81% 10.56% 11.00% 17.22% 14.60% 10.63% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 11.62 12.87 11.91 8.98 9.50 8.46 6.78 9.38%
EPS 1.04 1.79 2.03 2.05 2.97 2.09 1.51 -6.02%
DPS 0.67 0.67 0.67 0.67 1.60 1.33 0.00 -
NAPS 0.2002 0.2019 0.1916 0.1865 0.1692 0.1436 0.1421 5.87%
Adjusted Per Share Value based on latest NOSH - 542,322
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 11.57 12.80 11.77 8.90 9.42 8.02 6.42 10.30%
EPS 1.04 1.77 2.00 2.03 2.89 1.99 1.43 -5.16%
DPS 0.66 0.66 0.66 0.66 1.59 1.26 0.00 -
NAPS 0.1995 0.2007 0.1893 0.1849 0.1678 0.1362 0.1346 6.77%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.37 0.42 0.505 0.79 0.575 0.325 0.25 -
P/RPS 3.18 3.26 4.24 8.80 6.05 3.84 3.69 -2.44%
P/EPS 35.50 23.62 24.96 38.50 19.74 15.50 16.55 13.55%
EY 2.82 4.23 4.01 2.60 5.07 6.45 6.04 -11.91%
DY 1.80 1.59 1.32 0.84 2.78 4.10 0.00 -
P/NAPS 1.85 2.08 2.64 4.24 3.40 2.26 1.76 0.83%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 14/05/24 16/05/23 20/05/22 11/05/21 14/05/20 15/05/19 21/05/18 -
Price 0.385 0.385 0.445 0.78 0.72 0.375 0.225 -
P/RPS 3.31 2.99 3.74 8.69 7.58 4.43 3.32 -0.05%
P/EPS 36.94 21.65 21.99 38.02 24.71 17.88 14.89 16.33%
EY 2.71 4.62 4.55 2.63 4.05 5.59 6.72 -14.03%
DY 1.73 1.73 1.50 0.85 2.22 3.56 0.00 -
P/NAPS 1.92 1.91 2.32 4.18 4.26 2.61 1.58 3.29%

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