[FPI] YoY Annualized 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- 5.82%
YoY- 86.62%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 673,884 984,018 938,875 765,988 766,198 560,520 462,621 6.46%
PBT 144,455 141,169 124,734 69,474 54,322 45,077 48,009 20.14%
Tax -27,177 -35,217 -27,888 -17,559 -12,536 -8,445 -5,772 29.44%
NP 117,278 105,952 96,846 51,915 41,786 36,632 42,237 18.54%
-
NP to SH 117,323 105,983 96,898 51,923 41,750 36,644 42,313 18.51%
-
Tax Rate 18.81% 24.95% 22.36% 25.27% 23.08% 18.73% 12.02% -
Total Cost 556,606 878,066 842,029 714,073 724,412 523,888 420,384 4.78%
-
Net Worth 540,917 478,420 414,125 333,933 309,197 294,356 277,040 11.79%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 58,684 53,726 50,197 34,630 27,209 24,735 19,788 19.85%
Div Payout % 50.02% 50.69% 51.80% 66.70% 65.17% 67.50% 46.77% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 540,917 478,420 414,125 333,933 309,197 294,356 277,040 11.79%
NOSH 257,066 256,266 252,883 247,358 247,358 247,358 247,358 0.64%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 17.40% 10.77% 10.32% 6.78% 5.45% 6.54% 9.13% -
ROE 21.69% 22.15% 23.40% 15.55% 13.50% 12.45% 15.27% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 264.11 384.62 374.08 309.67 309.75 226.60 187.02 5.91%
EPS 45.87 41.56 39.00 21.00 16.90 14.80 17.10 17.86%
DPS 23.00 21.00 20.00 14.00 11.00 10.00 8.00 19.23%
NAPS 2.12 1.87 1.65 1.35 1.25 1.19 1.12 11.21%
Adjusted Per Share Value based on latest NOSH - 252,883
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 261.09 381.25 363.76 296.77 296.85 217.17 179.24 6.46%
EPS 45.46 41.06 37.54 20.12 16.18 14.20 16.39 18.52%
DPS 22.74 20.82 19.45 13.42 10.54 9.58 7.67 19.84%
NAPS 2.0957 1.8536 1.6045 1.2938 1.198 1.1405 1.0734 11.79%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.87 3.23 3.75 2.27 1.61 1.68 1.72 -
P/RPS 1.09 0.84 1.00 0.73 0.52 0.74 0.92 2.86%
P/EPS 6.24 7.80 9.71 10.81 9.54 11.34 10.05 -7.63%
EY 16.02 12.83 10.30 9.25 10.48 8.82 9.95 8.25%
DY 8.01 6.50 5.33 6.17 6.83 5.95 4.65 9.48%
P/NAPS 1.35 1.73 2.27 1.68 1.29 1.41 1.54 -2.16%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 23/02/23 24/02/22 25/02/21 20/02/20 21/02/19 28/02/18 -
Price 3.02 3.45 3.78 2.93 1.76 2.00 1.82 -
P/RPS 1.14 0.90 1.01 0.95 0.57 0.88 0.97 2.72%
P/EPS 6.57 8.33 9.79 13.96 10.43 13.50 10.64 -7.71%
EY 15.23 12.01 10.21 7.16 9.59 7.41 9.40 8.37%
DY 7.62 6.09 5.29 4.78 6.25 5.00 4.40 9.58%
P/NAPS 1.42 1.84 2.29 2.17 1.41 1.68 1.63 -2.27%

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