[FPGROUP] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -27.53%
YoY- -21.99%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 22,756 17,459 18,363 12,448 12,496 12,428 11,626 56.66%
PBT 5,543 3,347 4,153 3,237 3,630 4,060 2,802 57.78%
Tax -1,503 -882 -943 -879 -274 -870 -695 67.46%
NP 4,040 2,465 3,210 2,358 3,356 3,190 2,107 54.52%
-
NP to SH 4,123 2,686 3,115 2,398 3,309 3,256 2,011 61.59%
-
Tax Rate 27.12% 26.35% 22.71% 27.15% 7.55% 21.43% 24.80% -
Total Cost 18,716 14,994 15,153 10,090 9,140 9,238 9,519 57.13%
-
Net Worth 102,931 103,525 100,703 100,474 98,742 101,091 98,377 3.07%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 5,403 - 2,705 - 5,413 - 2,711 58.56%
Div Payout % 131.05% - 86.86% - 163.60% - 134.84% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 102,931 103,525 100,703 100,474 98,742 101,091 98,377 3.07%
NOSH 542,322 542,322 542,322 542,322 542,322 542,322 542,322 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 17.75% 14.12% 17.48% 18.94% 26.86% 25.67% 18.12% -
ROE 4.01% 2.59% 3.09% 2.39% 3.35% 3.22% 2.04% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.21 3.23 3.39 2.30 2.31 2.29 2.14 57.19%
EPS 0.76 0.50 0.58 0.44 0.61 0.60 0.37 61.80%
DPS 1.00 0.00 0.50 0.00 1.00 0.00 0.50 58.94%
NAPS 0.1905 0.1916 0.1861 0.1856 0.1824 0.1865 0.1814 3.32%
Adjusted Per Share Value based on latest NOSH - 542,322
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.15 3.18 3.35 2.27 2.28 2.27 2.12 56.67%
EPS 0.75 0.49 0.57 0.44 0.60 0.59 0.37 60.37%
DPS 0.99 0.00 0.49 0.00 0.99 0.00 0.49 60.02%
NAPS 0.1877 0.1888 0.1837 0.1833 0.1801 0.1844 0.1794 3.06%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.43 0.505 0.665 0.775 0.795 0.79 0.955 -
P/RPS 10.21 15.63 19.60 33.70 34.44 34.46 44.55 -62.65%
P/EPS 56.35 101.59 115.52 174.96 130.06 131.52 257.54 -63.79%
EY 1.77 0.98 0.87 0.57 0.77 0.76 0.39 174.87%
DY 2.33 0.00 0.75 0.00 1.26 0.00 0.52 172.53%
P/NAPS 2.26 2.64 3.57 4.18 4.36 4.24 5.26 -43.14%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 20/05/22 22/02/22 24/11/21 24/08/21 11/05/21 09/02/21 -
Price 0.49 0.445 0.55 0.735 0.82 0.78 1.05 -
P/RPS 11.63 13.77 16.21 31.96 35.52 34.02 48.98 -61.75%
P/EPS 64.21 89.52 95.54 165.93 134.15 129.85 283.16 -62.91%
EY 1.56 1.12 1.05 0.60 0.75 0.77 0.35 171.57%
DY 2.04 0.00 0.91 0.00 1.22 0.00 0.48 163.07%
P/NAPS 2.57 2.32 2.96 3.96 4.50 4.18 5.79 -41.89%

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