[FPGROUP] YoY TTM 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- 1.1%
YoY- -18.98%
Quarter Report
Latest QR
Upcoming QR
FPGROUP's Result
FPGROUP's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 67,368 75,244 60,766 48,909 50,675 42,105 36,798 10.59%
PBT 9,055 14,978 14,367 15,759 21,562 14,093 11,692 -4.16%
Tax -5,224 -4,642 -2,978 -2,967 -4,865 -3,522 -2,704 11.58%
NP 3,831 10,336 11,389 12,792 16,697 10,571 8,988 -13.23%
-
NP to SH 6,091 11,375 11,508 12,556 15,497 9,814 8,678 -5.72%
-
Tax Rate 57.69% 30.99% 20.73% 18.83% 22.56% 24.99% 23.13% -
Total Cost 63,537 64,908 49,377 36,117 33,978 31,534 27,810 14.74%
-
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 8,160 8,120 8,119 2,711 6,506 10,366 3,501 15.13%
Div Payout % 133.98% 71.39% 70.55% 21.60% 41.98% 105.63% 40.35% -
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 5.69% 13.74% 18.74% 26.15% 32.95% 25.11% 24.43% -
ROE 5.58% 10.36% 11.12% 12.42% 16.89% 13.18% 11.79% -
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 12.36 13.84 11.25 9.02 9.35 8.12 7.10 9.67%
EPS 1.12 2.09 2.13 2.32 2.86 1.89 1.68 -6.52%
DPS 1.50 1.50 1.50 0.50 1.20 2.00 0.68 14.08%
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 12.29 13.72 11.08 8.92 9.24 7.68 6.71 10.60%
EPS 1.11 2.07 2.10 2.29 2.83 1.79 1.58 -5.70%
DPS 1.49 1.48 1.48 0.49 1.19 1.89 0.64 15.10%
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 2.99 3.03 4.49 8.76 6.15 4.00 3.52 -2.68%
P/EPS 33.10 20.08 23.71 34.10 20.12 17.17 14.92 14.18%
EY 3.02 4.98 4.22 2.93 4.97 5.82 6.70 -12.42%
DY 4.05 3.57 2.97 0.63 2.09 6.15 2.70 6.98%
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 3.11 2.78 3.96 8.64 7.70 4.62 3.17 -0.31%
P/EPS 34.44 18.40 20.89 33.67 25.19 19.82 13.43 16.97%
EY 2.90 5.43 4.79 2.97 3.97 5.05 7.45 -14.53%
DY 3.90 3.90 3.37 0.64 1.67 5.33 3.00 4.46%
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