[FPGROUP] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
15-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 13.79%
YoY- 13.09%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 51,142 47,656 44,946 42,105 39,688 36,391 35,534 27.38%
PBT 21,662 18,960 16,591 14,093 12,649 11,198 10,694 59.88%
Tax -4,935 -4,479 -3,927 -3,522 -3,254 -2,912 -2,683 49.95%
NP 16,727 14,481 12,664 10,571 9,395 8,286 8,011 63.14%
-
NP to SH 15,384 13,470 11,807 9,814 8,625 7,615 7,527 60.84%
-
Tax Rate 22.78% 23.62% 23.67% 24.99% 25.73% 26.00% 25.09% -
Total Cost 34,415 33,175 32,282 31,534 30,293 28,105 27,523 16.01%
-
Net Worth 91,447 84,520 80,190 74,472 76,495 73,501 70,758 18.59%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,186 5,186 5,186 10,366 5,180 5,180 5,180 0.07%
Div Payout % 33.71% 38.50% 43.92% 105.63% 60.06% 68.02% 68.82% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 91,447 84,520 80,190 74,472 76,495 73,501 70,758 18.59%
NOSH 528,293 520,124 519,030 518,612 518,612 518,347 518,000 1.31%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 32.71% 30.39% 28.18% 25.11% 23.67% 22.77% 22.54% -
ROE 16.82% 15.94% 14.72% 13.18% 11.28% 10.36% 10.64% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 9.68 9.16 8.66 8.12 7.65 7.02 6.86 25.72%
EPS 2.91 2.59 2.27 1.89 1.66 1.47 1.45 58.90%
DPS 1.00 1.00 1.00 2.00 1.00 1.00 1.00 0.00%
NAPS 0.1731 0.1625 0.1545 0.1436 0.1475 0.1418 0.1366 17.05%
Adjusted Per Share Value based on latest NOSH - 518,612
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 9.33 8.69 8.20 7.68 7.24 6.64 6.48 27.42%
EPS 2.81 2.46 2.15 1.79 1.57 1.39 1.37 61.22%
DPS 0.95 0.95 0.95 1.89 0.94 0.94 0.94 0.70%
NAPS 0.1668 0.1542 0.1463 0.1358 0.1395 0.1341 0.1291 18.57%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.78 0.375 0.325 0.325 0.22 0.33 0.295 -
P/RPS 8.06 4.09 3.75 4.00 2.87 4.70 4.30 51.84%
P/EPS 26.79 14.48 14.29 17.17 13.23 22.46 20.30 20.25%
EY 3.73 6.91 7.00 5.82 7.56 4.45 4.93 -16.92%
DY 1.28 2.67 3.08 6.15 4.55 3.03 3.39 -47.66%
P/NAPS 4.51 2.31 2.10 2.26 1.49 2.33 2.16 63.14%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 18/02/20 19/11/19 13/08/19 15/05/19 19/02/19 21/11/18 15/08/18 -
Price 0.95 0.545 0.325 0.375 0.295 0.25 0.38 -
P/RPS 9.81 5.95 3.75 4.62 3.85 3.56 5.54 46.21%
P/EPS 32.62 21.04 14.29 19.82 17.74 17.02 26.15 15.83%
EY 3.07 4.75 7.00 5.05 5.64 5.88 3.82 -13.52%
DY 1.05 1.83 3.08 5.33 3.39 4.00 2.63 -45.68%
P/NAPS 5.49 3.35 2.10 2.61 2.00 1.76 2.78 57.20%

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