[FPI] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
16-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 135.51%
YoY- -13.19%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 334,195 149,204 673,884 519,940 285,482 109,235 984,018 -51.35%
PBT 66,066 36,651 144,455 107,168 45,985 12,426 141,169 -39.74%
Tax -14,360 -8,001 -27,177 -22,277 -9,930 -2,703 -35,217 -45.04%
NP 51,706 28,650 117,278 84,891 36,055 9,723 105,952 -38.04%
-
NP to SH 51,706 28,650 117,323 84,936 36,065 9,715 105,983 -38.05%
-
Tax Rate 21.74% 21.83% 18.81% 20.79% 21.59% 21.75% 24.95% -
Total Cost 282,489 120,554 556,606 435,049 249,427 99,512 878,066 -53.08%
-
Net Worth 537,929 569,843 540,917 507,674 461,226 489,951 478,420 8.13%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 58,684 - - - 53,726 -
Div Payout % - - 50.02% - - - 50.69% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 537,929 569,843 540,917 507,674 461,226 489,951 478,420 8.13%
NOSH 258,063 257,876 257,066 256,965 256,965 256,965 256,266 0.46%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 15.47% 19.20% 17.40% 16.33% 12.63% 8.90% 10.77% -
ROE 9.61% 5.03% 21.69% 16.73% 7.82% 1.98% 22.15% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 130.46 58.39 264.11 203.81 111.41 42.58 384.62 -51.39%
EPS 20.21 11.21 45.87 33.18 14.07 3.79 41.56 -38.18%
DPS 0.00 0.00 23.00 0.00 0.00 0.00 21.00 -
NAPS 2.10 2.23 2.12 1.99 1.80 1.91 1.87 8.04%
Adjusted Per Share Value based on latest NOSH - 256,965
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 129.48 57.81 261.10 201.45 110.61 42.32 381.26 -51.35%
EPS 20.03 11.10 45.46 32.91 13.97 3.76 41.06 -38.05%
DPS 0.00 0.00 22.74 0.00 0.00 0.00 20.82 -
NAPS 2.0842 2.2079 2.0958 1.967 1.787 1.8983 1.8536 8.13%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 3.00 3.12 2.87 2.77 2.35 2.95 3.23 -
P/RPS 2.30 5.34 1.09 1.36 2.11 6.93 0.84 95.83%
P/EPS 14.86 27.83 6.24 8.32 16.70 77.89 7.80 53.73%
EY 6.73 3.59 16.02 12.02 5.99 1.28 12.83 -34.98%
DY 0.00 0.00 8.01 0.00 0.00 0.00 6.50 -
P/NAPS 1.43 1.40 1.35 1.39 1.31 1.54 1.73 -11.93%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 23/08/24 24/05/24 22/02/24 16/11/23 17/08/23 26/05/23 23/02/23 -
Price 2.94 3.05 3.02 2.94 2.64 2.40 3.45 -
P/RPS 2.25 5.22 1.14 1.44 2.37 5.64 0.90 84.30%
P/EPS 14.57 27.20 6.57 8.83 18.76 63.37 8.33 45.21%
EY 6.87 3.68 15.23 11.32 5.33 1.58 12.01 -31.11%
DY 0.00 0.00 7.62 0.00 0.00 0.00 6.09 -
P/NAPS 1.40 1.37 1.42 1.48 1.47 1.26 1.84 -16.67%

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