[FPGROUP] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 10.06%
YoY- -2.75%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 79,372 71,026 60,766 55,735 48,998 48,990 48,909 38.05%
PBT 17,894 16,280 14,367 15,080 13,729 14,631 15,759 8.83%
Tax -4,755 -4,207 -2,978 -2,966 -2,718 -2,775 -2,967 36.90%
NP 13,139 12,073 11,389 12,114 11,011 11,856 12,792 1.79%
-
NP to SH 13,594 12,322 11,508 12,078 10,974 11,650 12,556 5.43%
-
Tax Rate 26.57% 25.84% 20.73% 19.67% 19.80% 18.97% 18.83% -
Total Cost 66,233 58,953 49,377 43,621 37,987 37,134 36,117 49.76%
-
Net Worth 107,466 102,931 103,525 100,703 100,474 98,742 101,091 4.15%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 8,108 8,108 8,119 8,119 8,125 8,125 2,711 107.44%
Div Payout % 59.65% 65.81% 70.55% 67.22% 74.04% 69.74% 21.60% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 107,466 102,931 103,525 100,703 100,474 98,742 101,091 4.15%
NOSH 543,667 542,322 542,322 542,322 542,322 542,322 542,322 0.16%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 16.55% 17.00% 18.74% 21.73% 22.47% 24.20% 26.15% -
ROE 12.65% 11.97% 11.12% 11.99% 10.92% 11.80% 12.42% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 14.65 13.15 11.25 10.30 9.05 9.05 9.02 38.13%
EPS 2.51 2.28 2.13 2.23 2.03 2.15 2.32 5.38%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 0.50 107.86%
NAPS 0.1984 0.1905 0.1916 0.1861 0.1856 0.1824 0.1865 4.20%
Adjusted Per Share Value based on latest NOSH - 542,322
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 14.48 12.95 11.08 10.17 8.94 8.94 8.92 38.08%
EPS 2.48 2.25 2.10 2.20 2.00 2.12 2.29 5.45%
DPS 1.48 1.48 1.48 1.48 1.48 1.48 0.49 108.81%
NAPS 0.196 0.1877 0.1888 0.1837 0.1833 0.1801 0.1844 4.14%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.575 0.43 0.505 0.665 0.775 0.795 0.79 -
P/RPS 3.92 3.27 4.49 6.46 8.56 8.78 8.76 -41.46%
P/EPS 22.91 18.86 23.71 29.79 38.23 36.94 34.10 -23.27%
EY 4.36 5.30 4.22 3.36 2.62 2.71 2.93 30.30%
DY 2.61 3.49 2.97 2.26 1.94 1.89 0.63 157.72%
P/NAPS 2.90 2.26 2.64 3.57 4.18 4.36 4.24 -22.35%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 23/08/22 20/05/22 22/02/22 24/11/21 24/08/21 11/05/21 -
Price 0.48 0.49 0.445 0.55 0.735 0.82 0.78 -
P/RPS 3.28 3.73 3.96 5.34 8.12 9.06 8.64 -47.53%
P/EPS 19.13 21.49 20.89 24.64 36.26 38.10 33.67 -31.37%
EY 5.23 4.65 4.79 4.06 2.76 2.62 2.97 45.77%
DY 3.13 3.06 3.37 2.73 2.04 1.83 0.64 187.84%
P/NAPS 2.42 2.57 2.32 2.96 3.96 4.50 4.18 -30.51%

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