[FPGROUP] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -3.42%
YoY- -20.8%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 42,596 41,008 35,534 35,116 34,288 37,580 35,960 11.91%
PBT 14,894 14,120 10,694 10,888 10,984 12,104 12,987 9.53%
Tax -3,804 -3,700 -2,683 -2,648 -2,662 -2,784 -2,767 23.56%
NP 11,090 10,420 8,011 8,240 8,322 9,320 10,220 5.58%
-
NP to SH 10,300 9,672 7,527 7,826 8,104 9,320 10,220 0.51%
-
Tax Rate 25.54% 26.20% 25.09% 24.32% 24.24% 23.00% 21.31% -
Total Cost 31,506 30,588 27,523 26,876 25,966 28,260 25,740 14.38%
-
Net Worth 76,495 73,501 70,758 73,607 71,380 68,014 63,904 12.70%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 5,180 - - - 3,501 -
Div Payout % - - 68.82% - - - 34.26% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 76,495 73,501 70,758 73,607 71,380 68,014 63,904 12.70%
NOSH 518,612 518,347 518,000 518,000 518,000 370,000 370,000 25.16%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 26.04% 25.41% 22.54% 23.47% 24.27% 24.80% 28.42% -
ROE 13.46% 13.16% 10.64% 10.63% 11.35% 13.70% 15.99% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.21 7.91 6.86 6.78 6.62 10.43 10.27 -13.82%
EPS 1.98 1.88 1.45 1.51 1.56 2.60 2.92 -22.76%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.1475 0.1418 0.1366 0.1421 0.1378 0.1888 0.1825 -13.19%
Adjusted Per Share Value based on latest NOSH - 518,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.77 7.48 6.48 6.40 6.25 6.85 6.56 11.91%
EPS 1.88 1.76 1.37 1.43 1.48 1.70 1.86 0.71%
DPS 0.00 0.00 0.94 0.00 0.00 0.00 0.64 -
NAPS 0.1395 0.1341 0.1291 0.1343 0.1302 0.1241 0.1166 12.66%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.22 0.33 0.295 0.25 0.50 0.84 0.855 -
P/RPS 2.68 4.17 4.30 3.69 7.55 8.05 8.33 -52.95%
P/EPS 11.08 17.69 20.30 16.55 31.96 32.47 29.29 -47.60%
EY 9.03 5.65 4.93 6.04 3.13 3.08 3.41 91.06%
DY 0.00 0.00 3.39 0.00 0.00 0.00 1.17 -
P/NAPS 1.49 2.33 2.16 1.76 3.63 4.45 4.68 -53.27%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 19/02/19 21/11/18 15/08/18 21/05/18 13/02/18 21/11/17 15/08/17 -
Price 0.295 0.25 0.38 0.225 0.32 0.745 0.80 -
P/RPS 3.59 3.16 5.54 3.32 4.83 7.14 7.79 -40.25%
P/EPS 14.85 13.40 26.15 14.89 20.45 28.80 27.41 -33.46%
EY 6.73 7.46 3.82 6.72 4.89 3.47 3.65 50.19%
DY 0.00 0.00 2.63 0.00 0.00 0.00 1.25 -
P/NAPS 2.00 1.76 2.78 1.58 2.32 3.95 4.38 -40.61%

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