[FPGROUP] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 129.9%
YoY- 8.42%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 33,068 36,711 30,811 24,066 27,494 21,298 17,144 11.56%
PBT 3,694 6,873 7,390 6,941 12,518 7,447 5,492 -6.39%
Tax -1,470 -2,233 -1,822 -1,631 -2,910 -1,902 -1,331 1.66%
NP 2,224 4,640 5,568 5,310 9,608 5,545 4,161 -9.90%
-
NP to SH 2,927 5,238 5,513 5,085 8,727 5,150 4,052 -5.27%
-
Tax Rate 39.79% 32.49% 24.65% 23.50% 23.25% 25.54% 24.24% -
Total Cost 30,844 32,071 25,243 18,756 17,886 15,753 12,983 15.50%
-
Net Worth 107,476 107,344 100,703 98,377 91,447 76,495 71,380 7.05%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 2,723 2,717 2,705 2,711 - - - -
Div Payout % 93.05% 51.88% 49.08% 53.33% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 107,476 107,344 100,703 98,377 91,447 76,495 71,380 7.05%
NOSH 546,737 545,517 542,322 542,322 528,293 518,612 518,000 0.90%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.73% 12.64% 18.07% 22.06% 34.95% 26.04% 24.27% -
ROE 2.72% 4.88% 5.47% 5.17% 9.54% 6.73% 5.68% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.07 6.75 5.69 4.44 5.20 4.11 3.31 10.63%
EPS 0.54 0.96 1.02 0.94 1.66 0.99 0.78 -5.94%
DPS 0.50 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.1973 0.1975 0.1861 0.1814 0.1731 0.1475 0.1378 6.16%
Adjusted Per Share Value based on latest NOSH - 542,322
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.05 6.71 5.63 4.40 5.03 3.89 3.14 11.54%
EPS 0.54 0.96 1.01 0.93 1.60 0.94 0.74 -5.11%
DPS 0.50 0.50 0.49 0.50 0.00 0.00 0.00 -
NAPS 0.1965 0.1963 0.1842 0.1799 0.1672 0.1399 0.1305 7.05%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.415 0.48 0.665 0.955 0.78 0.22 0.50 -
P/RPS 6.84 7.11 11.68 21.52 14.99 5.36 15.11 -12.36%
P/EPS 77.23 49.81 65.27 101.85 47.22 22.15 63.92 3.20%
EY 1.29 2.01 1.53 0.98 2.12 4.51 1.56 -3.11%
DY 1.20 1.04 0.75 0.52 0.00 0.00 0.00 -
P/NAPS 2.10 2.43 3.57 5.26 4.51 1.49 3.63 -8.71%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 20/02/24 14/02/23 22/02/22 09/02/21 18/02/20 19/02/19 13/02/18 -
Price 0.41 0.51 0.55 1.05 0.95 0.295 0.32 -
P/RPS 6.75 7.55 9.66 23.66 18.25 7.18 9.67 -5.81%
P/EPS 76.30 52.92 53.98 111.98 57.51 29.71 40.91 10.94%
EY 1.31 1.89 1.85 0.89 1.74 3.37 2.44 -9.84%
DY 1.22 0.98 0.91 0.48 0.00 0.00 0.00 -
P/NAPS 2.08 2.58 2.96 5.79 5.49 2.00 2.32 -1.80%

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