[FPGROUP] YoY Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[FPGROUP] FOUNDPAC GROUP BERHAD
Announcement Date
11-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 64.03%
YoY- -29.59%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 47,473 52,488 48,270 36,494 38,637 32,908 26,337 10.30%
PBT 5,355 9,436 10,737 11,001 16,536 11,565 8,166 -6.78%
Tax -2,320 -3,140 -2,704 -2,501 -3,763 -2,825 -1,986 2.62%
NP 3,035 6,296 8,033 8,500 12,773 8,740 6,180 -11.16%
-
NP to SH 4,259 7,252 8,199 8,341 11,847 8,157 5,870 -5.20%
-
Tax Rate 43.32% 33.28% 25.18% 22.73% 22.76% 24.43% 24.32% -
Total Cost 44,438 46,192 40,237 27,994 25,864 24,168 20,157 14.06%
-
Net Worth 109,078 109,775 103,525 101,091 91,735 74,472 73,607 6.76%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 2,724 2,718 2,701 2,710 6,506 5,186 - -
Div Payout % 63.96% 37.49% 32.95% 32.49% 54.92% 63.58% - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 109,078 109,775 103,525 101,091 91,735 74,472 73,607 6.76%
NOSH 546,847 545,712 542,322 542,322 542,172 518,612 518,000 0.90%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 6.39% 12.00% 16.64% 23.29% 33.06% 26.56% 23.47% -
ROE 3.90% 6.61% 7.92% 8.25% 12.91% 10.95% 7.97% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 8.71 9.65 8.93 6.73 7.13 6.35 5.08 9.39%
EPS 0.78 1.34 1.52 1.54 2.23 1.57 1.13 -5.98%
DPS 0.50 0.50 0.50 0.50 1.20 1.00 0.00 -
NAPS 0.2002 0.2019 0.1916 0.1865 0.1692 0.1436 0.1421 5.87%
Adjusted Per Share Value based on latest NOSH - 542,322
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 8.66 9.57 8.80 6.66 7.05 6.00 4.80 10.32%
EPS 0.78 1.32 1.50 1.52 2.16 1.49 1.07 -5.12%
DPS 0.50 0.50 0.49 0.49 1.19 0.95 0.00 -
NAPS 0.199 0.2002 0.1888 0.1844 0.1673 0.1358 0.1343 6.76%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.37 0.42 0.505 0.79 0.575 0.325 0.25 -
P/RPS 4.25 4.35 5.65 11.73 8.07 5.12 4.92 -2.40%
P/EPS 47.33 31.49 33.28 51.34 26.31 20.66 22.06 13.55%
EY 2.11 3.18 3.00 1.95 3.80 4.84 4.53 -11.94%
DY 1.35 1.19 0.99 0.63 2.09 3.08 0.00 -
P/NAPS 1.85 2.08 2.64 4.24 3.40 2.26 1.76 0.83%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 14/05/24 16/05/23 20/05/22 11/05/21 14/05/20 15/05/19 21/05/18 -
Price 0.385 0.385 0.445 0.78 0.72 0.375 0.225 -
P/RPS 4.42 3.99 4.98 11.59 10.10 5.91 4.43 -0.03%
P/EPS 49.25 28.87 29.33 50.69 32.95 23.84 19.86 16.32%
EY 2.03 3.46 3.41 1.97 3.03 4.19 5.04 -14.05%
DY 1.30 1.30 1.12 0.64 1.67 2.67 0.00 -
P/NAPS 1.92 1.91 2.32 4.18 4.26 2.61 1.58 3.29%

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