[FPGROUP] YoY TTM 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- 14.08%

YoY- 76.89%

Quarter Report

FPGROUP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
TTM Result
Revenue	79,372	48,998	50,530	47,656	36,391	37,196	8,159	46.08%
YoY %	61.99%	-3.03%	6.03%	30.96%	-2.16%	355.89%	-	-
Horiz. %	972.82%	600.54%	619.32%	584.09%	446.02%	455.89%	100.00%	-
PBT	17,894	13,729	19,534	18,960	11,198	13,265	2,748	36.63%
YoY %	30.34%	-29.72%	3.03%	69.32%	-15.58%	382.71%	-	-
Horiz. %	651.16%	499.60%	710.84%	689.96%	407.50%	482.71%	100.00%	-
Tax	-4,755	-2,718	-3,688	-4,479	-2,912	-2,958	-505	45.29%
YoY %	-74.94%	26.30%	17.66%	-53.81%	1.56%	-485.74%	-	-
Horiz. %	941.58%	538.22%	730.30%	886.93%	576.63%	585.74%	100.00%	-
NP	13,139	11,011	15,846	14,481	8,286	10,307	2,243	34.24%
YoY %	19.33%	-30.51%	9.43%	74.76%	-19.61%	359.52%	-	-
Horiz. %	585.78%	490.91%	706.46%	645.61%	369.42%	459.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,594	10,974	15,055	13,470	7,615	10,307	2,243	35.00%
YoY %	23.87%	-27.11%	11.77%	76.89%	-26.12%	359.52%	-	-
Horiz. %	606.06%	489.26%	671.20%	600.53%	339.50%	459.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.57%	19.80%	18.88%	23.62%	26.00%	22.30%	18.38%	-
YoY %	34.19%	4.87%	-20.07%	-9.15%	16.59%	21.33%	-	-
Horiz. %	144.56%	107.73%	102.72%	128.51%	141.46%	121.33%	100.00%	-
Total Cost	66,233	37,987	34,684	33,175	28,105	26,889	5,916	49.54%
YoY %	74.36%	9.52%	4.55%	18.04%	4.52%	354.51%	-	-
Horiz. %	1,119.56%	642.11%	586.27%	560.77%	475.07%	454.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	107,466	100,474	99,082	84,520	73,501	68,014	44,517	15.81%
YoY %	6.96%	1.40%	17.23%	14.99%	8.07%	52.78%	-	-
Horiz. %	241.40%	225.70%	222.57%	189.86%	165.11%	152.78%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	8,108	8,125	6,506	5,186	5,180	3,501	-	-
YoY %	-0.21%	24.88%	25.45%	0.12%	47.96%	0.00%	-	-
Horiz. %	231.59%	232.08%	185.83%	148.13%	147.96%	100.00%	-	-
Div Payout %	59.65%	74.04%	43.22%	38.50%	68.02%	33.97%	-	-
YoY %	-19.44%	71.31%	12.26%	-43.40%	100.24%	0.00%	-	-
Horiz. %	175.60%	217.96%	127.23%	113.34%	200.24%	100.00%	-	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	107,466	100,474	99,082	84,520	73,501	68,014	44,517	15.81%
YoY %	6.96%	1.40%	17.23%	14.99%	8.07%	52.78%	-	-
Horiz. %	241.40%	225.70%	222.57%	189.86%	165.11%	152.78%	100.00%	-
NOSH	543,667	542,322	542,322	520,124	518,347	370,000	330,000	8.67%
YoY %	0.25%	0.00%	4.27%	0.34%	40.09%	12.12%	-	-
Horiz. %	164.75%	164.34%	164.34%	157.61%	157.07%	112.12%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	16.55%	22.47%	31.36%	30.39%	22.77%	27.71%	27.49%	-
YoY %	-26.35%	-28.35%	3.19%	33.47%	-17.83%	0.80%	-	-
Horiz. %	60.20%	81.74%	114.08%	110.55%	82.83%	100.80%	100.00%	-
ROE	12.65%	10.92%	15.19%	15.94%	10.36%	15.15%	5.04%	-
YoY %	15.84%	-28.11%	-4.71%	53.86%	-31.62%	200.60%	-	-
Horiz. %	250.99%	216.67%	301.39%	316.27%	205.56%	300.60%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	14.65	9.05	9.32	9.16	7.02	10.33	2.47	34.52%
YoY %	61.88%	-2.90%	1.75%	30.48%	-32.04%	318.22%	-	-
Horiz. %	593.12%	366.40%	377.33%	370.85%	284.21%	418.22%	100.00%	-
EPS	2.51	2.03	2.78	2.59	1.47	2.86	0.68	24.30%
YoY %	23.65%	-26.98%	7.34%	76.19%	-48.60%	320.59%	-	-
Horiz. %	369.12%	298.53%	408.82%	380.88%	216.18%	420.59%	100.00%	-
DPS	1.50	1.50	1.20	1.00	1.00	0.97	0.00	-
YoY %	0.00%	25.00%	20.00%	0.00%	3.09%	0.00%	-	-
Horiz. %	154.64%	154.64%	123.71%	103.09%	103.09%	100.00%	-	-
NAPS	0.1984	0.1856	0.1827	0.1625	0.1418	0.1888	0.1349	6.63%
YoY %	6.90%	1.59%	12.43%	14.60%	-24.89%	39.96%	-	-
Horiz. %	147.07%	137.58%	135.43%	120.46%	105.11%	139.96%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 520,124
RPS	14.48	8.94	9.22	8.69	6.64	6.78	1.49	46.05%
YoY %	61.97%	-3.04%	6.10%	30.87%	-2.06%	355.03%	-	-
Horiz. %	971.81%	600.00%	618.79%	583.22%	445.64%	455.03%	100.00%	-
EPS	2.48	2.00	2.75	2.46	1.39	1.88	0.41	34.96%
YoY %	24.00%	-27.27%	11.79%	76.98%	-26.06%	358.54%	-	-
Horiz. %	604.88%	487.80%	670.73%	600.00%	339.02%	458.54%	100.00%	-
DPS	1.48	1.48	1.19	0.95	0.94	0.64	0.00	-
YoY %	0.00%	24.37%	25.26%	1.06%	46.87%	0.00%	-	-
Horiz. %	231.25%	231.25%	185.94%	148.44%	146.87%	100.00%	-	-
NAPS	0.196	0.1833	0.1807	0.1542	0.1341	0.1241	0.0812	15.81%
YoY %	6.93%	1.44%	17.19%	14.99%	8.06%	52.83%	-	-
Horiz. %	241.38%	225.74%	222.54%	189.90%	165.15%	152.83%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
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	3.92	8.56	10.73	4.09	4.70	8.14	0.00	-
YoY %	-54.21%	-20.22%	162.35%	-12.98%	-42.26%	0.00%	-	-
Horiz. %	48.16%	105.16%	131.82%	50.25%	57.74%	100.00%	-	-
P/EPS	22.91	38.23	36.02	14.48	22.46	29.36	0.00	-
YoY %	-40.07%	6.14%	148.76%	-35.53%	-23.50%	0.00%	-	-
Horiz. %	78.03%	130.21%	122.68%	49.32%	76.50%	100.00%	-	-
EY	4.36	2.62	2.78	6.91	4.45	3.41	0.00	-
YoY %	66.41%	-5.76%	-59.77%	55.28%	30.50%	0.00%	-	-
Horiz. %	127.86%	76.83%	81.52%	202.64%	130.50%	100.00%	-	-
DY	2.61	1.94	1.20	2.67	3.03	1.16	0.00	-
YoY %	34.54%	61.67%	-55.06%	-11.88%	161.21%	0.00%	-	-
Horiz. %	225.00%	167.24%	103.45%	230.17%	261.21%	100.00%	-	-
P/NAPS	2.90	4.18	5.47	2.31	2.33	4.45	0.00	-
YoY %	-30.62%	-23.58%	136.80%	-0.86%	-47.64%	0.00%	-	-
Horiz. %	65.17%	93.93%	122.92%	51.91%	52.36%	100.00%	-	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	23/11/22	24/11/21	18/11/20	19/11/19	21/11/18	21/11/17	-	-
Price	0.48	0.735	1.11	0.545	0.25	0.745	0.00	-
P/RPS	3.28	8.12	11.91	5.95	3.56	7.22	0.00	-
YoY %	-59.61%	-31.82%	100.17%	67.13%	-50.69%	0.00%	-	-
Horiz. %	45.43%	112.47%	164.96%	82.41%	49.31%	100.00%	-	-
P/EPS	19.13	36.26	39.99	21.04	17.02	26.04	0.00	-
YoY %	-47.24%	-9.33%	90.07%	23.62%	-34.64%	0.00%	-	-
Horiz. %	73.46%	139.25%	153.57%	80.80%	65.36%	100.00%	-	-
EY	5.23	2.76	2.50	4.75	5.88	3.84	0.00	-
YoY %	89.49%	10.40%	-47.37%	-19.22%	53.12%	0.00%	-	-
Horiz. %	136.20%	71.88%	65.10%	123.70%	153.12%	100.00%	-	-
DY	3.13	2.04	1.08	1.83	4.00	1.30	0.00	-
YoY %	53.43%	88.89%	-40.98%	-54.25%	207.69%	0.00%	-	-
Horiz. %	240.77%	156.92%	83.08%	140.77%	307.69%	100.00%	-	-
P/NAPS	2.42	3.96	6.08	3.35	1.76	3.95	0.00	-
YoY %	-38.89%	-34.87%	81.49%	90.34%	-55.44%	0.00%	-	-
Horiz. %	61.27%	100.25%	153.92%	84.81%	44.56%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos