[FPGROUP] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -4.73%
YoY- 120.5%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 36,391 35,534 36,798 36,976 37,196 35,960 25,499 26.73%
PBT 11,198 10,694 11,692 12,816 13,265 12,987 9,461 11.88%
Tax -2,912 -2,683 -2,704 -2,888 -2,958 -2,767 -2,049 26.37%
NP 8,286 8,011 8,988 9,928 10,307 10,220 7,412 7.70%
-
NP to SH 7,615 7,527 8,678 9,819 10,307 10,220 7,412 1.81%
-
Tax Rate 26.00% 25.09% 23.13% 22.53% 22.30% 21.31% 21.66% -
Total Cost 28,105 27,523 27,810 27,048 26,889 25,740 18,087 34.12%
-
Net Worth 73,501 70,758 73,607 71,380 68,014 63,904 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,180 5,180 3,501 3,501 3,501 3,501 - -
Div Payout % 68.02% 68.82% 40.35% 35.66% 33.97% 34.26% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 73,501 70,758 73,607 71,380 68,014 63,904 0 -
NOSH 518,347 518,000 518,000 518,000 370,000 370,000 370,000 25.17%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 22.77% 22.54% 24.43% 26.85% 27.71% 28.42% 29.07% -
ROE 10.36% 10.64% 11.79% 13.76% 15.15% 15.99% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.02 6.86 7.10 7.14 10.33 10.27 7.50 -4.30%
EPS 1.47 1.45 1.68 1.90 2.86 2.92 2.18 -23.08%
DPS 1.00 1.00 0.68 0.68 0.97 1.00 0.00 -
NAPS 0.1418 0.1366 0.1421 0.1378 0.1888 0.1825 0.00 -
Adjusted Per Share Value based on latest NOSH - 518,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.64 6.48 6.71 6.74 6.78 6.56 4.65 26.77%
EPS 1.39 1.37 1.58 1.79 1.88 1.86 1.35 1.96%
DPS 0.94 0.94 0.64 0.64 0.64 0.64 0.00 -
NAPS 0.1341 0.1291 0.1343 0.1302 0.1241 0.1166 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.33 0.295 0.25 0.50 0.84 0.855 0.715 -
P/RPS 4.70 4.30 3.52 7.00 8.14 8.33 9.54 -37.59%
P/EPS 22.46 20.30 14.92 26.38 29.36 29.29 32.82 -22.32%
EY 4.45 4.93 6.70 3.79 3.41 3.41 3.05 28.60%
DY 3.03 3.39 2.70 1.35 1.16 1.17 0.00 -
P/NAPS 2.33 2.16 1.76 3.63 4.45 4.68 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 15/08/18 21/05/18 13/02/18 21/11/17 15/08/17 - -
Price 0.25 0.38 0.225 0.32 0.745 0.80 0.00 -
P/RPS 3.56 5.54 3.17 4.48 7.22 7.79 0.00 -
P/EPS 17.02 26.15 13.43 16.88 26.04 27.41 0.00 -
EY 5.88 3.82 7.45 5.92 3.84 3.65 0.00 -
DY 4.00 2.63 3.00 2.11 1.30 1.25 0.00 -
P/NAPS 1.76 2.78 1.58 2.32 3.95 4.38 0.00 -

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