[FPGROUP] YoY TTM Result on 30-Sep-2019 [#1]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 14.08%
YoY- 76.89%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 79,372 48,998 50,530 47,656 36,391 37,196 8,159 46.08%
PBT 17,894 13,729 19,534 18,960 11,198 13,265 2,748 36.63%
Tax -4,755 -2,718 -3,688 -4,479 -2,912 -2,958 -505 45.29%
NP 13,139 11,011 15,846 14,481 8,286 10,307 2,243 34.24%
-
NP to SH 13,594 10,974 15,055 13,470 7,615 10,307 2,243 35.00%
-
Tax Rate 26.57% 19.80% 18.88% 23.62% 26.00% 22.30% 18.38% -
Total Cost 66,233 37,987 34,684 33,175 28,105 26,889 5,916 49.54%
-
Net Worth 107,466 100,474 99,082 84,520 73,501 68,014 44,517 15.81%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 8,108 8,125 6,506 5,186 5,180 3,501 - -
Div Payout % 59.65% 74.04% 43.22% 38.50% 68.02% 33.97% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 107,466 100,474 99,082 84,520 73,501 68,014 44,517 15.81%
NOSH 543,667 542,322 542,322 520,124 518,347 370,000 330,000 8.67%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 16.55% 22.47% 31.36% 30.39% 22.77% 27.71% 27.49% -
ROE 12.65% 10.92% 15.19% 15.94% 10.36% 15.15% 5.04% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 14.65 9.05 9.32 9.16 7.02 10.33 2.47 34.52%
EPS 2.51 2.03 2.78 2.59 1.47 2.86 0.68 24.30%
DPS 1.50 1.50 1.20 1.00 1.00 0.97 0.00 -
NAPS 0.1984 0.1856 0.1827 0.1625 0.1418 0.1888 0.1349 6.63%
Adjusted Per Share Value based on latest NOSH - 520,124
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 14.51 8.96 9.24 8.71 6.65 6.80 1.49 46.10%
EPS 2.49 2.01 2.75 2.46 1.39 1.88 0.41 35.05%
DPS 1.48 1.49 1.19 0.95 0.95 0.64 0.00 -
NAPS 0.1965 0.1837 0.1812 0.1546 0.1344 0.1244 0.0814 15.81%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 - -
Price 0.575 0.775 1.00 0.375 0.33 0.84 0.00 -
P/RPS 3.92 8.56 10.73 4.09 4.70 8.14 0.00 -
P/EPS 22.91 38.23 36.02 14.48 22.46 29.36 0.00 -
EY 4.36 2.62 2.78 6.91 4.45 3.41 0.00 -
DY 2.61 1.94 1.20 2.67 3.03 1.16 0.00 -
P/NAPS 2.90 4.18 5.47 2.31 2.33 4.45 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 24/11/21 18/11/20 19/11/19 21/11/18 21/11/17 - -
Price 0.48 0.735 1.11 0.545 0.25 0.745 0.00 -
P/RPS 3.28 8.12 11.91 5.95 3.56 7.22 0.00 -
P/EPS 19.13 36.26 39.99 21.04 17.02 26.04 0.00 -
EY 5.23 2.76 2.50 4.75 5.88 3.84 0.00 -
DY 3.13 2.04 1.08 1.83 4.00 1.30 0.00 -
P/NAPS 2.42 3.96 6.08 3.35 1.76 3.95 0.00 -

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