[FPI] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -90.83%
YoY- -53.86%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 673,884 519,940 285,482 109,235 984,018 803,290 503,192 21.43%
PBT 144,455 107,168 45,985 12,426 141,169 127,813 69,869 62.07%
Tax -27,177 -22,277 -9,930 -2,703 -35,217 -30,003 -16,294 40.51%
NP 117,278 84,891 36,055 9,723 105,952 97,810 53,575 68.35%
-
NP to SH 117,323 84,936 36,065 9,715 105,983 97,842 53,601 68.33%
-
Tax Rate 18.81% 20.79% 21.59% 21.75% 24.95% 23.47% 23.32% -
Total Cost 556,606 435,049 249,427 99,512 878,066 705,480 449,617 15.24%
-
Net Worth 540,917 507,674 461,226 489,951 478,420 470,031 426,416 17.13%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 58,684 - - - 53,726 - - -
Div Payout % 50.02% - - - 50.69% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 540,917 507,674 461,226 489,951 478,420 470,031 426,416 17.13%
NOSH 257,066 256,965 256,965 256,965 256,266 255,540 255,425 0.42%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 17.40% 16.33% 12.63% 8.90% 10.77% 12.18% 10.65% -
ROE 21.69% 16.73% 7.82% 1.98% 22.15% 20.82% 12.57% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 264.11 203.81 111.41 42.58 384.62 314.46 197.07 21.49%
EPS 45.87 33.18 14.07 3.79 41.56 38.41 21.07 67.73%
DPS 23.00 0.00 0.00 0.00 21.00 0.00 0.00 -
NAPS 2.12 1.99 1.80 1.91 1.87 1.84 1.67 17.19%
Adjusted Per Share Value based on latest NOSH - 256,965
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 261.09 201.45 110.61 42.32 381.25 311.23 194.96 21.43%
EPS 45.46 32.91 13.97 3.76 41.06 37.91 20.77 68.33%
DPS 22.74 0.00 0.00 0.00 20.82 0.00 0.00 -
NAPS 2.0957 1.9669 1.787 1.8983 1.8536 1.8211 1.6521 17.13%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.87 2.77 2.35 2.95 3.23 2.99 2.73 -
P/RPS 1.09 1.36 2.11 6.93 0.84 0.95 1.39 -14.92%
P/EPS 6.24 8.32 16.70 77.89 7.80 7.81 13.00 -38.61%
EY 16.02 12.02 5.99 1.28 12.83 12.81 7.69 62.89%
DY 8.01 0.00 0.00 0.00 6.50 0.00 0.00 -
P/NAPS 1.35 1.39 1.31 1.54 1.73 1.63 1.63 -11.77%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 16/11/23 17/08/23 26/05/23 23/02/23 17/11/22 18/08/22 -
Price 3.02 2.94 2.64 2.40 3.45 3.18 3.13 -
P/RPS 1.14 1.44 2.37 5.64 0.90 1.01 1.59 -19.84%
P/EPS 6.57 8.83 18.76 63.37 8.33 8.30 14.91 -42.00%
EY 15.23 11.32 5.33 1.58 12.01 12.04 6.71 72.45%
DY 7.62 0.00 0.00 0.00 6.09 0.00 0.00 -
P/NAPS 1.42 1.48 1.47 1.26 1.84 1.73 1.87 -16.72%

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