[FPGROUP] YoY TTM Result on 30-Sep-2020 [#1]

Stock

[FPGROUP] FOUNDPAC GROUP BERHAD

Announcement Date

18-Nov-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

30-Sep-2020 [#1]

Profit Trend

QoQ- -6.27%

YoY- 11.77%

Quarter Report

2021_Q1 FPGROUP INTERIM REPORT.pdf

Latest QR

Upcoming QR

FPGROUP's Result

FPGROUP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	69,176	79,372	48,998	50,530	47,656	36,391	37,196	10.88%
YoY %	-12.85%	61.99%	-3.03%	6.03%	30.96%	-2.16%	-	-
Horiz. %	185.98%	213.39%	131.73%	135.85%	128.12%	97.84%	100.00%	-
PBT	10,352	17,894	13,729	19,534	18,960	11,198	13,265	-4.04%
YoY %	-42.15%	30.34%	-29.72%	3.03%	69.32%	-15.58%	-	-
Horiz. %	78.04%	134.90%	103.50%	147.26%	142.93%	84.42%	100.00%	-
Tax	-5,534	-4,755	-2,718	-3,688	-4,479	-2,912	-2,958	10.99%
YoY %	-16.38%	-74.94%	26.30%	17.66%	-53.81%	1.56%	-	-
Horiz. %	187.09%	160.75%	91.89%	124.68%	151.42%	98.44%	100.00%	-
NP	4,818	13,139	11,011	15,846	14,481	8,286	10,307	-11.89%
YoY %	-63.33%	19.33%	-30.51%	9.43%	74.76%	-19.61%	-	-
Horiz. %	46.74%	127.48%	106.83%	153.74%	140.50%	80.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,009	13,594	10,974	15,055	13,470	7,615	10,307	-6.22%
YoY %	-48.44%	23.87%	-27.11%	11.77%	76.89%	-26.12%	-	-
Horiz. %	68.00%	131.89%	106.47%	146.07%	130.69%	73.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	53.46%	26.57%	19.80%	18.88%	23.62%	26.00%	22.30%	-
YoY %	101.20%	34.19%	4.87%	-20.07%	-9.15%	16.59%	-	-
Horiz. %	239.73%	119.15%	88.79%	84.66%	105.92%	116.59%	100.00%	-
Total Cost	64,358	66,233	37,987	34,684	33,175	28,105	26,889	15.64%
YoY %	-2.83%	74.36%	9.52%	4.55%	18.04%	4.52%	-	-
Horiz. %	239.35%	246.32%	141.27%	128.99%	123.38%	104.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	108,511	107,466	100,474	99,082	84,520	73,501	68,014	8.09%
YoY %	0.97%	6.96%	1.40%	17.23%	14.99%	8.07%	-	-
Horiz. %	159.54%	158.01%	147.73%	145.68%	124.27%	108.07%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	8,154	8,108	8,125	6,506	5,186	5,180	3,501	15.12%
YoY %	0.57%	-0.21%	24.88%	25.45%	0.12%	47.96%	-	-
Horiz. %	232.90%	231.59%	232.08%	185.83%	148.13%	147.96%	100.00%	-
Div Payout %	116.35%	59.65%	74.04%	43.22%	38.50%	68.02%	33.97%	-
YoY %	95.05%	-19.44%	71.31%	12.26%	-43.40%	100.24%	-	-
Horiz. %	342.51%	175.60%	217.96%	127.23%	113.34%	200.24%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	108,511	107,466	100,474	99,082	84,520	73,501	68,014	8.09%
YoY %	0.97%	6.96%	1.40%	17.23%	14.99%	8.07%	-	-
Horiz. %	159.54%	158.01%	147.73%	145.68%	124.27%	108.07%	100.00%	-
NOSH	546,737	543,667	542,322	542,322	520,124	518,347	370,000	6.72%
YoY %	0.56%	0.25%	0.00%	4.27%	0.34%	40.09%	-	-
Horiz. %	147.77%	146.94%	146.57%	146.57%	140.57%	140.09%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	6.96%	16.55%	22.47%	31.36%	30.39%	22.77%	27.71%	-
YoY %	-57.95%	-26.35%	-28.35%	3.19%	33.47%	-17.83%	-	-
Horiz. %	25.12%	59.73%	81.09%	113.17%	109.67%	82.17%	100.00%	-
ROE	6.46%	12.65%	10.92%	15.19%	15.94%	10.36%	15.15%	-
YoY %	-48.93%	15.84%	-28.11%	-4.71%	53.86%	-31.62%	-	-
Horiz. %	42.64%	83.50%	72.08%	100.26%	105.21%	68.38%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	12.70	14.65	9.05	9.32	9.16	7.02	10.33	3.50%
YoY %	-13.31%	61.88%	-2.90%	1.75%	30.48%	-32.04%	-	-
Horiz. %	122.94%	141.82%	87.61%	90.22%	88.67%	67.96%	100.00%	-
EPS	1.29	2.51	2.03	2.78	2.59	1.47	2.86	-12.42%
YoY %	-48.61%	23.65%	-26.98%	7.34%	76.19%	-48.60%	-	-
Horiz. %	45.10%	87.76%	70.98%	97.20%	90.56%	51.40%	100.00%	-
DPS	1.50	1.50	1.50	1.20	1.00	1.00	0.97	7.53%
YoY %	0.00%	0.00%	25.00%	20.00%	0.00%	3.09%	-	-
Horiz. %	154.64%	154.64%	154.64%	123.71%	103.09%	103.09%	100.00%	-
NAPS	0.1992	0.1984	0.1856	0.1827	0.1625	0.1418	0.1888	0.89%
YoY %	0.40%	6.90%	1.59%	12.43%	14.60%	-24.89%	-	-
Horiz. %	105.51%	105.08%	98.31%	96.77%	86.07%	75.11%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 542,322
RPS	12.62	14.48	8.94	9.22	8.69	6.64	6.78	10.90%
YoY %	-12.85%	61.97%	-3.04%	6.10%	30.87%	-2.06%	-	-
Horiz. %	186.14%	213.57%	131.86%	135.99%	128.17%	97.94%	100.00%	-
EPS	1.28	2.48	2.00	2.75	2.46	1.39	1.88	-6.20%
YoY %	-48.39%	24.00%	-27.27%	11.79%	76.98%	-26.06%	-	-
Horiz. %	68.09%	131.91%	106.38%	146.28%	130.85%	73.94%	100.00%	-
DPS	1.49	1.48	1.48	1.19	0.95	0.94	0.64	15.11%
YoY %	0.68%	0.00%	24.37%	25.26%	1.06%	46.87%	-	-
Horiz. %	232.81%	231.25%	231.25%	185.94%	148.44%	146.87%	100.00%	-
NAPS	0.1979	0.196	0.1833	0.1807	0.1542	0.1341	0.1241	8.08%
YoY %	0.97%	6.93%	1.44%	17.19%	14.99%	8.06%	-	-
Horiz. %	159.47%	157.94%	147.70%	145.61%	124.25%	108.06%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	0.405	0.575	0.775	1.00	0.375	0.33	0.84	-
P/RPS	3.19	3.92	8.56	10.73	4.09	4.70	8.14	-14.44%
YoY %	-18.62%	-54.21%	-20.22%	162.35%	-12.98%	-42.26%	-	-
Horiz. %	39.19%	48.16%	105.16%	131.82%	50.25%	57.74%	100.00%	-
P/EPS	31.48	22.91	38.23	36.02	14.48	22.46	29.36	1.16%
YoY %	37.41%	-40.07%	6.14%	148.76%	-35.53%	-23.50%	-	-
Horiz. %	107.22%	78.03%	130.21%	122.68%	49.32%	76.50%	100.00%	-
EY	3.18	4.36	2.62	2.78	6.91	4.45	3.41	-1.15%
YoY %	-27.06%	66.41%	-5.76%	-59.77%	55.28%	30.50%	-	-
Horiz. %	93.26%	127.86%	76.83%	81.52%	202.64%	130.50%	100.00%	-
DY	3.70	2.61	1.94	1.20	2.67	3.03	1.16	21.31%
YoY %	41.76%	34.54%	61.67%	-55.06%	-11.88%	161.21%	-	-
Horiz. %	318.97%	225.00%	167.24%	103.45%	230.17%	261.21%	100.00%	-
P/NAPS	2.03	2.90	4.18	5.47	2.31	2.33	4.45	-12.25%
YoY %	-30.00%	-30.62%	-23.58%	136.80%	-0.86%	-47.64%	-	-
Horiz. %	45.62%	65.17%	93.93%	122.92%	51.91%	52.36%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	22/11/23	23/11/22	24/11/21	18/11/20	19/11/19	21/11/18	21/11/17	-
Price	0.46	0.48	0.735	1.11	0.545	0.25	0.745	-
P/RPS	3.62	3.28	8.12	11.91	5.95	3.56	7.22	-10.86%
YoY %	10.37%	-59.61%	-31.82%	100.17%	67.13%	-50.69%	-	-
Horiz. %	50.14%	45.43%	112.47%	164.96%	82.41%	49.31%	100.00%	-
P/EPS	35.75	19.13	36.26	39.99	21.04	17.02	26.04	5.42%
YoY %	86.88%	-47.24%	-9.33%	90.07%	23.62%	-34.64%	-	-
Horiz. %	137.29%	73.46%	139.25%	153.57%	80.80%	65.36%	100.00%	-
EY	2.80	5.23	2.76	2.50	4.75	5.88	3.84	-5.12%
YoY %	-46.46%	89.49%	10.40%	-47.37%	-19.22%	53.12%	-	-
Horiz. %	72.92%	136.20%	71.88%	65.10%	123.70%	153.12%	100.00%	-
DY	3.26	3.13	2.04	1.08	1.83	4.00	1.30	16.55%
YoY %	4.15%	53.43%	88.89%	-40.98%	-54.25%	207.69%	-	-
Horiz. %	250.77%	240.77%	156.92%	83.08%	140.77%	307.69%	100.00%	-
P/NAPS	2.31	2.42	3.96	6.08	3.35	1.76	3.95	-8.54%
YoY %	-4.55%	-38.89%	-34.87%	81.49%	90.34%	-55.44%	-	-
Horiz. %	58.48%	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