[FPGROUP] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 38.26%
YoY- 68.78%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 83,176 49,792 49,760 51,848 41,008 37,580 32,636 16.86%
PBT 19,404 12,948 16,556 23,596 14,120 12,104 10,992 9.93%
Tax -5,708 -3,516 -3,744 -5,908 -3,700 -2,784 -2,020 18.89%
NP 13,696 9,432 12,812 17,688 10,420 9,320 8,972 7.30%
-
NP to SH 14,680 9,592 12,296 16,324 9,672 9,320 8,972 8.54%
-
Tax Rate 29.42% 27.15% 22.61% 25.04% 26.20% 23.00% 18.38% -
Total Cost 69,480 40,360 36,948 34,160 30,588 28,260 23,664 19.65%
-
Net Worth 107,466 100,474 99,082 84,520 73,501 68,014 44,517 15.81%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 107,466 100,474 99,082 84,520 73,501 68,014 44,517 15.81%
NOSH 543,667 542,322 542,322 520,124 518,347 370,000 330,000 8.67%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 16.47% 18.94% 25.75% 34.12% 25.41% 24.80% 27.49% -
ROE 13.66% 9.55% 12.41% 19.31% 13.16% 13.70% 20.15% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 15.36 9.20 9.18 9.97 7.91 10.43 9.89 7.60%
EPS 2.72 1.76 2.28 3.12 1.88 2.60 2.72 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1984 0.1856 0.1827 0.1625 0.1418 0.1888 0.1349 6.63%
Adjusted Per Share Value based on latest NOSH - 520,124
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 15.17 9.08 9.08 9.46 7.48 6.85 5.95 16.87%
EPS 2.68 1.75 2.24 2.98 1.76 1.70 1.64 8.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.196 0.1833 0.1807 0.1542 0.1341 0.1241 0.0812 15.81%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 - -
Price 0.575 0.775 1.00 0.375 0.33 0.84 0.00 -
P/RPS 3.74 8.43 10.90 3.76 4.17 8.05 0.00 -
P/EPS 21.22 43.74 44.11 11.95 17.69 32.47 0.00 -
EY 4.71 2.29 2.27 8.37 5.65 3.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 4.18 5.47 2.31 2.33 4.45 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 24/11/21 18/11/20 19/11/19 21/11/18 21/11/17 27/12/16 -
Price 0.48 0.735 1.11 0.545 0.25 0.745 0.00 -
P/RPS 3.13 7.99 12.10 5.47 3.16 7.14 0.00 -
P/EPS 17.71 41.48 48.96 17.37 13.40 28.80 0.00 -
EY 5.65 2.41 2.04 5.76 7.46 3.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 3.96 6.08 3.35 1.76 3.95 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