[FPI] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 57.12%
YoY- 73.02%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 503,192 252,061 938,875 678,341 441,420 208,238 765,988 -24.48%
PBT 69,869 27,371 124,734 88,474 56,012 26,592 69,474 0.37%
Tax -16,294 -6,328 -27,888 -19,833 -12,320 -6,085 -17,559 -4.87%
NP 53,575 21,043 96,846 68,641 43,692 20,507 51,915 2.12%
-
NP to SH 53,601 21,056 96,898 68,679 43,710 20,517 51,923 2.14%
-
Tax Rate 23.32% 23.12% 22.36% 22.42% 22.00% 22.88% 25.27% -
Total Cost 449,617 231,018 842,029 609,700 397,728 187,731 714,073 -26.59%
-
Net Worth 426,416 440,978 414,125 375,984 343,827 356,195 333,933 17.75%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 50,197 - - - 34,630 -
Div Payout % - - 51.80% - - - 66.70% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 426,416 440,978 414,125 375,984 343,827 356,195 333,933 17.75%
NOSH 255,425 255,276 252,883 247,358 247,358 247,358 247,358 2.16%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 10.65% 8.35% 10.32% 10.12% 9.90% 9.85% 6.78% -
ROE 12.57% 4.77% 23.40% 18.27% 12.71% 5.76% 15.55% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 197.07 99.46 374.08 274.23 178.45 84.18 309.67 -26.07%
EPS 21.07 8.31 39.00 27.80 17.70 8.30 21.00 0.22%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 14.00 -
NAPS 1.67 1.74 1.65 1.52 1.39 1.44 1.35 15.28%
Adjusted Per Share Value based on latest NOSH - 247,358
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 194.96 97.66 363.76 262.82 171.02 80.68 296.77 -24.48%
EPS 20.77 8.16 37.54 26.61 16.93 7.95 20.12 2.14%
DPS 0.00 0.00 19.45 0.00 0.00 0.00 13.42 -
NAPS 1.6521 1.7085 1.6045 1.4567 1.3321 1.38 1.2938 17.75%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.73 3.75 3.75 3.98 2.83 2.97 2.27 -
P/RPS 1.39 3.77 1.00 1.45 1.59 3.53 0.73 53.80%
P/EPS 13.00 45.14 9.71 14.33 16.02 35.81 10.81 13.12%
EY 7.69 2.22 10.30 6.98 6.24 2.79 9.25 -11.61%
DY 0.00 0.00 5.33 0.00 0.00 0.00 6.17 -
P/NAPS 1.63 2.16 2.27 2.62 2.04 2.06 1.68 -1.99%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 18/08/22 27/05/22 24/02/22 18/11/21 19/08/21 28/05/21 25/02/21 -
Price 3.13 3.24 3.78 3.80 2.81 2.63 2.93 -
P/RPS 1.59 3.26 1.01 1.39 1.57 3.12 0.95 41.09%
P/EPS 14.91 39.00 9.79 13.69 15.90 31.71 13.96 4.49%
EY 6.71 2.56 10.21 7.31 6.29 3.15 7.16 -4.24%
DY 0.00 0.00 5.29 0.00 0.00 0.00 4.78 -
P/NAPS 1.87 1.86 2.29 2.50 2.02 1.83 2.17 -9.46%

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