[FPGROUP] YoY TTM Result on 30-Sep-2020 [#1]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
18-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -6.27%
YoY- 11.77%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 69,176 79,372 48,998 50,530 47,656 36,391 37,196 10.88%
PBT 10,352 17,894 13,729 19,534 18,960 11,198 13,265 -4.04%
Tax -5,534 -4,755 -2,718 -3,688 -4,479 -2,912 -2,958 10.99%
NP 4,818 13,139 11,011 15,846 14,481 8,286 10,307 -11.89%
-
NP to SH 7,009 13,594 10,974 15,055 13,470 7,615 10,307 -6.22%
-
Tax Rate 53.46% 26.57% 19.80% 18.88% 23.62% 26.00% 22.30% -
Total Cost 64,358 66,233 37,987 34,684 33,175 28,105 26,889 15.64%
-
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 8,154 8,108 8,125 6,506 5,186 5,180 3,501 15.12%
Div Payout % 116.35% 59.65% 74.04% 43.22% 38.50% 68.02% 33.97% -
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 6.96% 16.55% 22.47% 31.36% 30.39% 22.77% 27.71% -
ROE 6.46% 12.65% 10.92% 15.19% 15.94% 10.36% 15.15% -
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 12.70 14.65 9.05 9.32 9.16 7.02 10.33 3.50%
EPS 1.29 2.51 2.03 2.78 2.59 1.47 2.86 -12.42%
DPS 1.50 1.50 1.50 1.20 1.00 1.00 0.97 7.53%
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 12.65 14.51 8.96 9.24 8.71 6.65 6.80 10.89%
EPS 1.28 2.49 2.01 2.75 2.46 1.39 1.88 -6.20%
DPS 1.49 1.48 1.49 1.19 0.95 0.95 0.64 15.11%
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 3.19 3.92 8.56 10.73 4.09 4.70 8.14 -14.44%
P/EPS 31.48 22.91 38.23 36.02 14.48 22.46 29.36 1.16%
EY 3.18 4.36 2.62 2.78 6.91 4.45 3.41 -1.15%
DY 3.70 2.61 1.94 1.20 2.67 3.03 1.16 21.31%
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 3.62 3.28 8.12 11.91 5.95 3.56 7.22 -10.86%
P/EPS 35.75 19.13 36.26 39.99 21.04 17.02 26.04 5.42%
EY 2.80 5.23 2.76 2.50 4.75 5.88 3.84 -5.12%
DY 3.26 3.13 2.04 1.08 1.83 4.00 1.30 16.55%
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