[FPGROUP] YoY Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 39.67%
YoY- -27.47%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 72,383 71,026 48,990 51,052 44,946 35,534 35,960 12.36%
PBT 13,138 16,279 14,631 21,294 16,591 10,694 12,987 0.19%
Tax -6,045 -4,207 -2,775 -4,229 -3,927 -2,683 -2,767 13.90%
NP 7,093 12,072 11,856 17,065 12,664 8,011 10,220 -5.90%
-
NP to SH 9,085 12,321 11,650 16,062 11,807 7,527 10,220 -1.94%
-
Tax Rate 46.01% 25.84% 18.97% 19.86% 23.67% 25.09% 21.31% -
Total Cost 65,290 58,954 37,134 33,987 32,282 27,523 25,740 16.77%
-
Net Worth 106,350 102,931 98,742 95,991 80,190 70,758 63,904 8.85%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 8,155 8,104 8,120 6,507 5,190 5,180 3,501 15.12%
Div Payout % 89.77% 65.78% 69.70% 40.52% 43.96% 68.82% 34.26% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 106,350 102,931 98,742 95,991 80,190 70,758 63,904 8.85%
NOSH 545,712 542,322 542,322 542,322 519,030 518,000 370,000 6.68%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 9.80% 17.00% 24.20% 33.43% 28.18% 22.54% 28.42% -
ROE 8.54% 11.97% 11.80% 16.73% 14.72% 10.64% 15.99% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 13.31 13.15 9.05 9.41 8.66 6.86 10.27 4.41%
EPS 1.67 2.28 2.15 3.01 2.28 1.45 2.92 -8.88%
DPS 1.50 1.50 1.50 1.20 1.00 1.00 1.00 6.98%
NAPS 0.1956 0.1905 0.1824 0.177 0.1545 0.1366 0.1825 1.16%
Adjusted Per Share Value based on latest NOSH - 542,322
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 13.24 12.99 8.96 9.34 8.22 6.50 6.58 12.35%
EPS 1.66 2.25 2.13 2.94 2.16 1.38 1.87 -1.96%
DPS 1.49 1.48 1.48 1.19 0.95 0.95 0.64 15.11%
NAPS 0.1945 0.1882 0.1806 0.1755 0.1466 0.1294 0.1169 8.85%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.395 0.43 0.795 0.78 0.325 0.295 0.855 -
P/RPS 2.97 3.27 8.78 8.29 3.75 4.30 8.33 -15.78%
P/EPS 23.64 18.86 36.94 26.34 14.29 20.30 29.29 -3.50%
EY 4.23 5.30 2.71 3.80 7.00 4.93 3.41 3.65%
DY 3.80 3.49 1.89 1.54 3.08 3.39 1.17 21.68%
P/NAPS 2.02 2.26 4.36 4.41 2.10 2.16 4.68 -13.06%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 23/08/22 24/08/21 18/08/20 13/08/19 15/08/18 15/08/17 -
Price 0.42 0.49 0.82 1.02 0.325 0.38 0.80 -
P/RPS 3.15 3.73 9.06 10.84 3.75 5.54 7.79 -14.00%
P/EPS 25.14 21.49 38.10 34.44 14.29 26.15 27.41 -1.42%
EY 3.98 4.65 2.62 2.90 7.00 3.82 3.65 1.45%
DY 3.57 3.06 1.83 1.18 3.08 2.63 1.25 19.10%
P/NAPS 2.15 2.57 4.50 5.76 2.10 2.78 4.38 -11.17%

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