[FPGROUP] YoY Quarter Result on 30-Jun-2020 [#4]

Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 35.1%
YoY- 15.48%
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 19,895 22,756 12,496 12,415 12,038 9,197 10,461 11.30%
PBT 3,701 5,543 3,630 4,758 5,026 2,528 3,526 0.81%
Tax -2,905 -1,503 -274 -466 -1,102 -697 -718 26.21%
NP 796 4,040 3,356 4,292 3,924 1,831 2,808 -18.94%
-
NP to SH 1,832 4,123 3,309 4,215 3,650 1,657 2,808 -6.86%
-
Tax Rate 78.49% 27.12% 7.55% 9.79% 21.93% 27.57% 20.36% -
Total Cost 19,099 18,716 9,140 8,123 8,114 7,366 7,653 16.45%
-
Net Worth 106,350 102,931 98,742 95,991 80,190 70,758 63,904 8.85%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 5,437 5,403 5,413 - - 5,180 3,501 7.60%
Div Payout % 296.79% 131.05% 163.60% - - 312.61% 124.70% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 106,350 102,931 98,742 95,991 80,190 70,758 63,904 8.85%
NOSH 545,712 542,322 542,322 542,322 519,030 518,000 370,000 6.68%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.00% 17.75% 26.86% 34.57% 32.60% 19.91% 26.84% -
ROE 1.72% 4.01% 3.35% 4.39% 4.55% 2.34% 4.39% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.66 4.21 2.31 2.29 2.32 1.78 2.99 3.42%
EPS 0.34 0.76 0.61 0.78 0.70 0.32 0.80 -13.28%
DPS 1.00 1.00 1.00 0.00 0.00 1.00 1.00 0.00%
NAPS 0.1956 0.1905 0.1824 0.177 0.1545 0.1366 0.1825 1.16%
Adjusted Per Share Value based on latest NOSH - 542,322
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 3.63 4.15 2.28 2.26 2.20 1.68 1.91 11.29%
EPS 0.33 0.75 0.60 0.77 0.67 0.30 0.51 -6.99%
DPS 0.99 0.99 0.99 0.00 0.00 0.94 0.64 7.53%
NAPS 0.194 0.1877 0.1801 0.1751 0.1463 0.1291 0.1166 8.85%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.395 0.43 0.795 0.78 0.325 0.295 0.855 -
P/RPS 10.79 10.21 34.44 34.07 14.01 16.62 28.62 -14.99%
P/EPS 117.23 56.35 130.06 100.36 46.22 92.22 106.62 1.59%
EY 0.85 1.77 0.77 1.00 2.16 1.08 0.94 -1.66%
DY 2.53 2.33 1.26 0.00 0.00 3.39 1.17 13.70%
P/NAPS 2.02 2.26 4.36 4.41 2.10 2.16 4.68 -13.06%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 23/08/22 24/08/21 18/08/20 13/08/19 15/08/18 15/08/17 -
Price 0.42 0.49 0.82 1.02 0.325 0.38 0.80 -
P/RPS 11.48 11.63 35.52 44.56 14.01 21.40 26.78 -13.16%
P/EPS 124.65 64.21 134.15 131.24 46.22 118.79 99.76 3.78%
EY 0.80 1.56 0.75 0.76 2.16 0.84 1.00 -3.64%
DY 2.38 2.04 1.22 0.00 0.00 2.63 1.25 11.32%
P/NAPS 2.15 2.57 4.50 5.76 2.10 2.78 4.38 -11.17%

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