[FPI] QoQ 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- 19.33%
YoY- -53.86%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 153,944 234,458 176,247 109,235 180,728 300,098 251,131 -27.77%
PBT 37,287 61,183 33,559 12,426 13,356 57,944 42,498 -8.32%
Tax -4,900 -12,347 -7,227 -2,703 -5,214 -13,709 -9,966 -37.62%
NP 32,387 48,836 26,332 9,723 8,142 44,235 32,532 -0.29%
-
NP to SH 32,387 48,871 26,350 9,715 8,141 44,241 32,545 -0.32%
-
Tax Rate 13.14% 20.18% 21.54% 21.75% 39.04% 23.66% 23.45% -
Total Cost 121,557 185,622 149,915 99,512 172,586 255,863 218,599 -32.30%
-
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 % 181.20% - - - 659.95% - - -
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 21.04% 20.83% 14.94% 8.90% 4.51% 14.74% 12.95% -
ROE 5.99% 9.63% 5.71% 1.98% 1.70% 9.41% 7.63% -
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 60.33 91.90 68.78 42.58 70.64 117.48 98.35 -27.74%
EPS 12.69 19.16 10.28 3.79 3.18 17.32 12.75 -0.31%
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 59.64 90.84 68.28 42.32 70.02 116.27 97.30 -27.77%
EPS 12.55 18.93 10.21 3.76 3.15 17.14 12.61 -0.31%
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 4.76 3.01 3.42 6.93 4.57 2.55 2.78 42.98%
P/EPS 22.61 14.46 22.85 77.89 101.51 17.26 21.42 3.66%
EY 4.42 6.92 4.38 1.28 0.99 5.79 4.67 -3.59%
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 5.01 3.20 3.84 5.64 4.88 2.71 3.18 35.28%
P/EPS 23.79 15.35 25.67 63.37 108.42 18.36 24.56 -2.09%
EY 4.20 6.52 3.90 1.58 0.92 5.45 4.07 2.11%
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