[FPGROUP] YoY TTM 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- 10.06%
YoY- -2.75%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 68,740 76,926 55,735 47,624 51,142 39,688 36,976 10.88%
PBT 9,958 15,762 15,080 15,717 21,662 12,649 12,816 -4.11%
Tax -5,281 -4,617 -2,966 -2,950 -4,935 -3,254 -2,888 10.57%
NP 4,677 11,145 12,114 12,767 16,727 9,395 9,928 -11.78%
-
NP to SH 6,774 12,047 12,078 12,420 15,384 8,625 9,819 -5.99%
-
Tax Rate 53.03% 29.29% 19.67% 18.77% 22.78% 25.73% 22.53% -
Total Cost 64,063 65,781 43,621 34,857 34,415 30,293 27,048 15.44%
-
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 8,160 8,120 8,119 9,217 5,186 5,180 3,501 15.13%
Div Payout % 120.47% 67.41% 67.22% 74.22% 33.71% 60.06% 35.66% -
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 6.80% 14.49% 21.73% 26.81% 32.71% 23.67% 26.85% -
ROE 6.30% 11.22% 11.99% 12.62% 16.82% 11.28% 13.76% -
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 12.62 14.15 10.30 8.78 9.68 7.65 7.14 9.95%
EPS 1.24 2.22 2.23 2.29 2.91 1.66 1.90 -6.86%
DPS 1.50 1.50 1.50 1.70 1.00 1.00 0.68 14.08%
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 12.54 14.03 10.17 8.69 9.33 7.24 6.74 10.89%
EPS 1.24 2.20 2.20 2.27 2.81 1.57 1.79 -5.93%
DPS 1.49 1.48 1.48 1.68 0.95 0.94 0.64 15.11%
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 3.29 3.39 6.46 10.88 8.06 2.87 7.00 -11.81%
P/EPS 33.37 21.66 29.79 41.70 26.79 13.23 26.38 3.99%
EY 3.00 4.62 3.36 2.40 3.73 7.56 3.79 -3.81%
DY 3.61 3.13 2.26 1.78 1.28 4.55 1.35 17.80%
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 3.25 3.60 5.34 11.96 9.81 3.85 4.48 -5.20%
P/EPS 32.97 23.01 24.64 45.85 32.62 17.74 16.88 11.79%
EY 3.03 4.35 4.06 2.18 3.07 5.64 5.92 -10.55%
DY 3.66 2.94 2.73 1.62 1.05 3.39 2.11 9.60%
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