[FPGROUP] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -67.88%
YoY- 3.78%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 44,946 32,908 21,298 10,252 35,534 26,337 17,144 90.46%
PBT 16,591 11,565 7,447 3,530 10,694 8,166 5,492 109.39%
Tax -3,927 -2,825 -1,902 -925 -2,683 -1,986 -1,331 106.11%
NP 12,664 8,740 5,545 2,605 8,011 6,180 4,161 110.44%
-
NP to SH 11,807 8,157 5,150 2,418 7,527 5,870 4,052 104.40%
-
Tax Rate 23.67% 24.43% 25.54% 26.20% 25.09% 24.32% 24.24% -
Total Cost 32,282 24,168 15,753 7,647 27,523 20,157 12,983 83.84%
-
Net Worth 80,190 74,472 76,495 73,501 70,758 73,607 71,380 8.09%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 5,190 5,186 - - 5,180 - - -
Div Payout % 43.96% 63.58% - - 68.82% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 80,190 74,472 76,495 73,501 70,758 73,607 71,380 8.09%
NOSH 519,030 518,612 518,612 518,347 518,000 518,000 518,000 0.13%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 28.18% 26.56% 26.04% 25.41% 22.54% 23.47% 24.27% -
ROE 14.72% 10.95% 6.73% 3.29% 10.64% 7.97% 5.68% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 8.66 6.35 4.11 1.98 6.86 5.08 3.31 90.20%
EPS 2.28 1.57 0.99 0.47 1.45 1.13 0.78 104.83%
DPS 1.00 1.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.1545 0.1436 0.1475 0.1418 0.1366 0.1421 0.1378 7.94%
Adjusted Per Share Value based on latest NOSH - 518,347
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 8.20 6.00 3.88 1.87 6.48 4.80 3.13 90.37%
EPS 2.15 1.49 0.94 0.44 1.37 1.07 0.74 104.01%
DPS 0.95 0.95 0.00 0.00 0.94 0.00 0.00 -
NAPS 0.1463 0.1358 0.1395 0.1341 0.1291 0.1343 0.1302 8.10%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.325 0.325 0.22 0.33 0.295 0.25 0.50 -
P/RPS 3.75 5.12 5.36 16.68 4.30 4.92 15.11 -60.60%
P/EPS 14.29 20.66 22.15 70.74 20.30 22.06 63.92 -63.26%
EY 7.00 4.84 4.51 1.41 4.93 4.53 1.56 172.79%
DY 3.08 3.08 0.00 0.00 3.39 0.00 0.00 -
P/NAPS 2.10 2.26 1.49 2.33 2.16 1.76 3.63 -30.64%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 13/08/19 15/05/19 19/02/19 21/11/18 15/08/18 21/05/18 13/02/18 -
Price 0.325 0.375 0.295 0.25 0.38 0.225 0.32 -
P/RPS 3.75 5.91 7.18 12.64 5.54 4.43 9.67 -46.91%
P/EPS 14.29 23.84 29.71 53.59 26.15 19.86 40.91 -50.49%
EY 7.00 4.19 3.37 1.87 3.82 5.04 2.44 102.29%
DY 3.08 2.67 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 2.10 2.61 2.00 1.76 2.78 1.58 2.32 -6.44%

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