[FPGROUP] YoY Annualized Quarter 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- 14.95%
YoY- 8.42%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 66,136 73,422 61,622 48,132 54,988 42,596 34,288 11.56%
PBT 7,388 13,746 14,780 13,882 25,036 14,894 10,984 -6.39%
Tax -2,940 -4,466 -3,644 -3,262 -5,820 -3,804 -2,662 1.66%
NP 4,448 9,280 11,136 10,620 19,216 11,090 8,322 -9.90%
-
NP to SH 5,854 10,476 11,026 10,170 17,454 10,300 8,104 -5.27%
-
Tax Rate 39.79% 32.49% 24.65% 23.50% 23.25% 25.54% 24.24% -
Total Cost 61,688 64,142 50,486 37,512 35,772 31,506 25,966 15.50%
-
Net Worth 107,476 107,344 100,703 98,377 91,447 76,495 71,380 7.05%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 5,447 5,435 5,411 5,423 - - - -
Div Payout % 93.05% 51.88% 49.08% 53.33% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 107,476 107,344 100,703 98,377 91,447 76,495 71,380 7.05%
NOSH 546,737 545,517 542,322 542,322 528,293 518,612 518,000 0.90%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.73% 12.64% 18.07% 22.06% 34.95% 26.04% 24.27% -
ROE 5.45% 9.76% 10.95% 10.34% 19.09% 13.46% 11.35% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.14 13.51 11.39 8.88 10.41 8.21 6.62 10.63%
EPS 1.08 1.92 2.04 1.88 3.32 1.98 1.56 -5.94%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.1973 0.1975 0.1861 0.1814 0.1731 0.1475 0.1378 6.16%
Adjusted Per Share Value based on latest NOSH - 542,322
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.06 13.39 11.24 8.78 10.03 7.77 6.25 11.57%
EPS 1.07 1.91 2.01 1.85 3.18 1.88 1.48 -5.26%
DPS 0.99 0.99 0.99 0.99 0.00 0.00 0.00 -
NAPS 0.196 0.1958 0.1837 0.1794 0.1668 0.1395 0.1302 7.05%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.415 0.48 0.665 0.955 0.78 0.22 0.50 -
P/RPS 3.42 3.55 5.84 10.76 7.49 2.68 7.55 -12.35%
P/EPS 38.62 24.90 32.64 50.93 23.61 11.08 31.96 3.20%
EY 2.59 4.02 3.06 1.96 4.24 9.03 3.13 -3.10%
DY 2.41 2.08 1.50 1.05 0.00 0.00 0.00 -
P/NAPS 2.10 2.43 3.57 5.26 4.51 1.49 3.63 -8.71%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 20/02/24 14/02/23 22/02/22 09/02/21 18/02/20 19/02/19 13/02/18 -
Price 0.41 0.51 0.55 1.05 0.95 0.295 0.32 -
P/RPS 3.38 3.78 4.83 11.83 9.13 3.59 4.83 -5.77%
P/EPS 38.15 26.46 26.99 55.99 28.75 14.85 20.45 10.94%
EY 2.62 3.78 3.70 1.79 3.48 6.73 4.89 -9.87%
DY 2.44 1.96 1.82 0.95 0.00 0.00 0.00 -
P/NAPS 2.08 2.58 2.96 5.79 5.49 2.00 2.32 -1.80%

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