[FPGROUP] YoY TTM Result on 30-Sep-2022 [#1]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 10.32%
YoY- 23.87%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 64,363 69,176 79,372 48,998 50,530 47,656 36,391 9.96%
PBT 7,710 10,352 17,894 13,729 19,534 18,960 11,198 -6.02%
Tax -3,187 -5,534 -4,755 -2,718 -3,688 -4,479 -2,912 1.51%
NP 4,523 4,818 13,139 11,011 15,846 14,481 8,286 -9.58%
-
NP to SH 6,280 7,009 13,594 10,974 15,055 13,470 7,615 -3.15%
-
Tax Rate 41.34% 53.46% 26.57% 19.80% 18.88% 23.62% 26.00% -
Total Cost 59,840 64,358 66,233 37,987 34,684 33,175 28,105 13.41%
-
Net Worth 108,384 108,511 107,466 100,474 99,082 84,520 73,501 6.68%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 8,170 8,154 8,108 8,125 6,506 5,186 5,180 7.88%
Div Payout % 130.10% 116.35% 59.65% 74.04% 43.22% 38.50% 68.02% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 108,384 108,511 107,466 100,474 99,082 84,520 73,501 6.68%
NOSH 548,262 546,737 543,667 542,322 542,322 520,124 518,347 0.93%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 7.03% 6.96% 16.55% 22.47% 31.36% 30.39% 22.77% -
ROE 5.79% 6.46% 12.65% 10.92% 15.19% 15.94% 10.36% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 11.79 12.70 14.65 9.05 9.32 9.16 7.02 9.01%
EPS 1.15 1.29 2.51 2.03 2.78 2.59 1.47 -4.00%
DPS 1.50 1.50 1.50 1.50 1.20 1.00 1.00 6.98%
NAPS 0.1986 0.1992 0.1984 0.1856 0.1827 0.1625 0.1418 5.76%
Adjusted Per Share Value based on latest NOSH - 543,667
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 11.74 12.62 14.48 8.94 9.22 8.69 6.64 9.95%
EPS 1.15 1.28 2.48 2.00 2.75 2.46 1.39 -3.10%
DPS 1.49 1.49 1.48 1.48 1.19 0.95 0.94 7.97%
NAPS 0.1977 0.1979 0.196 0.1833 0.1807 0.1542 0.1341 6.67%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.33 0.405 0.575 0.775 1.00 0.375 0.33 -
P/RPS 2.80 3.19 3.92 8.56 10.73 4.09 4.70 -8.26%
P/EPS 28.68 31.48 22.91 38.23 36.02 14.48 22.46 4.15%
EY 3.49 3.18 4.36 2.62 2.78 6.91 4.45 -3.96%
DY 4.55 3.70 2.61 1.94 1.20 2.67 3.03 7.00%
P/NAPS 1.66 2.03 2.90 4.18 5.47 2.31 2.33 -5.48%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 22/11/23 23/11/22 24/11/21 18/11/20 19/11/19 21/11/18 -
Price 0.315 0.46 0.48 0.735 1.11 0.545 0.25 -
P/RPS 2.67 3.62 3.28 8.12 11.91 5.95 3.56 -4.67%
P/EPS 27.37 35.75 19.13 36.26 39.99 21.04 17.02 8.23%
EY 3.65 2.80 5.23 2.76 2.50 4.75 5.88 -7.63%
DY 4.76 3.26 3.13 2.04 1.08 1.83 4.00 2.93%
P/NAPS 1.59 2.31 2.42 3.96 6.08 3.35 1.76 -1.67%

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