[FPI] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 4.75%
YoY- 73.02%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 693,253 1,071,053 904,454 684,240 787,817 548,716 441,769 7.79%
PBT 142,890 170,417 117,965 68,794 56,076 49,197 50,686 18.84%
Tax -29,702 -40,004 -26,444 -15,868 -12,386 -8,740 -8,234 23.82%
NP 113,188 130,413 91,521 52,926 43,689 40,457 42,452 17.74%
-
NP to SH 113,248 130,456 91,572 52,925 43,654 40,498 42,574 17.70%
-
Tax Rate 20.79% 23.47% 22.42% 23.07% 22.09% 17.77% 16.25% -
Total Cost 580,065 940,640 812,933 631,313 744,128 508,258 399,317 6.41%
-
Net Worth 507,674 470,031 375,984 321,565 301,776 286,935 267,146 11.28%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 507,674 470,031 375,984 321,565 301,776 286,935 267,146 11.28%
NOSH 256,965 255,540 247,358 247,358 247,358 247,358 247,358 0.63%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 16.33% 12.18% 10.12% 7.74% 5.55% 7.37% 9.61% -
ROE 22.31% 27.75% 24.36% 16.46% 14.47% 14.11% 15.94% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 271.74 419.28 365.65 276.62 318.49 221.83 178.60 7.24%
EPS 44.24 51.21 37.07 21.33 17.60 16.40 17.20 17.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.84 1.52 1.30 1.22 1.16 1.08 10.71%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 268.59 414.97 350.42 265.10 305.23 212.59 171.16 7.79%
EPS 43.88 50.54 35.48 20.51 16.91 15.69 16.50 17.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9669 1.8211 1.4567 1.2459 1.1692 1.1117 1.035 11.28%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.77 2.99 3.98 1.54 1.65 1.54 1.28 -
P/RPS 1.02 0.71 1.09 0.56 0.52 0.69 0.72 5.97%
P/EPS 6.24 5.85 10.75 7.20 9.35 9.41 7.44 -2.88%
EY 16.03 17.08 9.30 13.89 10.70 10.63 13.45 2.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.63 2.62 1.18 1.35 1.33 1.19 2.62%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 16/11/23 17/11/22 18/11/21 19/11/20 14/11/19 15/11/18 16/11/17 -
Price 2.94 3.18 3.80 1.85 1.58 1.61 1.59 -
P/RPS 1.08 0.76 1.04 0.67 0.50 0.73 0.89 3.27%
P/EPS 6.62 6.23 10.26 8.65 8.95 9.83 9.24 -5.40%
EY 15.10 16.06 9.74 11.57 11.17 10.17 10.83 5.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.73 2.50 1.42 1.30 1.39 1.47 0.11%

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