[FPI] QoQ 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- 13.02%
YoY- 130.75%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 300,098 251,131 252,061 260,534 236,921 233,182 208,238 27.55%
PBT 57,944 42,498 27,371 36,260 32,462 29,420 26,592 67.99%
Tax -13,709 -9,966 -6,328 -8,055 -7,513 -6,235 -6,085 71.77%
NP 44,235 32,532 21,043 28,205 24,949 23,185 20,507 66.86%
-
NP to SH 44,241 32,545 21,056 28,219 24,969 23,193 20,517 66.82%
-
Tax Rate 23.66% 23.45% 23.12% 22.21% 23.14% 21.19% 22.88% -
Total Cost 255,863 218,599 231,018 232,329 211,972 209,997 187,731 22.90%
-
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 % - - - 177.88% - - - -
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 14.74% 12.95% 8.35% 10.83% 10.53% 9.94% 9.85% -
ROE 9.41% 7.63% 4.77% 6.81% 6.64% 6.75% 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 117.48 98.35 99.46 103.80 95.78 94.27 84.18 24.85%
EPS 17.32 12.75 8.31 11.20 10.10 9.40 8.30 63.22%
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 116.27 97.30 97.66 100.94 91.79 90.34 80.68 27.55%
EPS 17.14 12.61 8.16 10.93 9.67 8.99 7.95 66.81%
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 2.55 2.78 3.77 3.61 4.16 3.00 3.53 -19.47%
P/EPS 17.26 21.42 45.14 33.35 39.43 30.18 35.81 -38.49%
EY 5.79 4.67 2.22 3.00 2.54 3.31 2.79 62.62%
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 2.71 3.18 3.26 3.64 3.97 2.98 3.12 -8.95%
P/EPS 18.36 24.56 39.00 33.62 37.65 29.97 31.71 -30.50%
EY 5.45 4.07 2.56 2.97 2.66 3.34 3.15 44.07%
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