[FPI] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 41.09%
YoY- 86.62%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 803,290 503,192 252,061 938,875 678,341 441,420 208,238 145.76%
PBT 127,813 69,869 27,371 124,734 88,474 56,012 26,592 184.53%
Tax -30,003 -16,294 -6,328 -27,888 -19,833 -12,320 -6,085 189.41%
NP 97,810 53,575 21,043 96,846 68,641 43,692 20,507 183.07%
-
NP to SH 97,842 53,601 21,056 96,898 68,679 43,710 20,517 183.04%
-
Tax Rate 23.47% 23.32% 23.12% 22.36% 22.42% 22.00% 22.88% -
Total Cost 705,480 449,617 231,018 842,029 609,700 397,728 187,731 141.51%
-
Net Worth 470,031 426,416 440,978 414,125 375,984 343,827 356,195 20.28%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 50,197 - - - -
Div Payout % - - - 51.80% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 470,031 426,416 440,978 414,125 375,984 343,827 356,195 20.28%
NOSH 255,540 255,425 255,276 252,883 247,358 247,358 247,358 2.19%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.18% 10.65% 8.35% 10.32% 10.12% 9.90% 9.85% -
ROE 20.82% 12.57% 4.77% 23.40% 18.27% 12.71% 5.76% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 314.46 197.07 99.46 374.08 274.23 178.45 84.18 140.55%
EPS 38.41 21.07 8.31 39.00 27.80 17.70 8.30 177.44%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 1.84 1.67 1.74 1.65 1.52 1.39 1.44 17.73%
Adjusted Per Share Value based on latest NOSH - 252,883
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 311.23 194.96 97.66 363.76 262.82 171.02 80.68 145.76%
EPS 37.91 20.77 8.16 37.54 26.61 16.93 7.95 183.03%
DPS 0.00 0.00 0.00 19.45 0.00 0.00 0.00 -
NAPS 1.8211 1.6521 1.7085 1.6045 1.4567 1.3321 1.38 20.29%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.99 2.73 3.75 3.75 3.98 2.83 2.97 -
P/RPS 0.95 1.39 3.77 1.00 1.45 1.59 3.53 -58.28%
P/EPS 7.81 13.00 45.14 9.71 14.33 16.02 35.81 -63.73%
EY 12.81 7.69 2.22 10.30 6.98 6.24 2.79 175.99%
DY 0.00 0.00 0.00 5.33 0.00 0.00 0.00 -
P/NAPS 1.63 1.63 2.16 2.27 2.62 2.04 2.06 -14.43%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 18/08/22 27/05/22 24/02/22 18/11/21 19/08/21 28/05/21 -
Price 3.18 3.13 3.24 3.78 3.80 2.81 2.63 -
P/RPS 1.01 1.59 3.26 1.01 1.39 1.57 3.12 -52.82%
P/EPS 8.30 14.91 39.00 9.79 13.69 15.90 31.71 -59.04%
EY 12.04 6.71 2.56 10.21 7.31 6.29 3.15 144.26%
DY 0.00 0.00 0.00 5.29 0.00 0.00 0.00 -
P/NAPS 1.73 1.87 1.86 2.29 2.50 2.02 1.83 -3.67%

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