[FPGROUP] YoY Cumulative 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- -79.42%
YoY- -21.99%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 17,587 20,794 12,448 12,440 12,962 10,252 9,395 11.00%
PBT 2,067 4,851 3,237 4,139 5,899 3,530 3,026 -6.15%
Tax -917 -1,427 -879 -936 -1,477 -925 -696 4.70%
NP 1,150 3,424 2,358 3,203 4,422 2,605 2,330 -11.09%
-
NP to SH 1,595 3,670 2,398 3,074 4,081 2,418 2,330 -6.11%
-
Tax Rate 44.36% 29.42% 27.15% 22.61% 25.04% 26.20% 23.00% -
Total Cost 16,437 17,370 10,090 9,237 8,540 7,647 7,065 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 1.47% 3.42% 2.39% 3.10% 4.83% 3.29% 3.43% -
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 3.23 3.84 2.30 2.29 2.49 1.98 2.61 3.61%
EPS 0.29 0.68 0.44 0.57 0.78 0.47 0.65 -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 3.22 3.80 2.28 2.27 2.37 1.87 1.72 11.01%
EPS 0.29 0.67 0.44 0.56 0.75 0.44 0.43 -6.35%
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 12.54 14.98 33.70 43.60 15.05 16.68 32.21 -14.54%
P/EPS 138.32 84.87 174.96 176.42 47.79 70.74 129.87 1.05%
EY 0.72 1.18 0.57 0.57 2.09 1.41 0.77 -1.11%
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 14.25 12.50 31.96 48.39 21.87 12.64 28.57 -10.94%
P/EPS 157.10 70.84 165.93 195.83 69.46 53.59 115.19 5.30%
EY 0.64 1.41 0.60 0.51 1.44 1.87 0.87 -4.98%
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