[FPI] YoY Cumulative Quarter Result on 30-Jun-2024 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
23-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 80.47%
YoY- 43.37%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 334,195 285,482 503,192 441,420 232,132 330,251 219,504 7.25%
PBT 66,066 45,985 69,869 56,012 18,189 21,347 17,167 25.15%
Tax -14,360 -9,930 -16,294 -12,320 -4,328 -4,473 -3,438 26.87%
NP 51,706 36,055 53,575 43,692 13,861 16,874 13,729 24.70%
-
NP to SH 51,706 36,065 53,601 43,710 13,855 16,856 13,718 24.72%
-
Tax Rate 21.74% 21.59% 23.32% 22.00% 23.79% 20.95% 20.03% -
Total Cost 282,489 249,427 449,617 397,728 218,271 313,377 205,775 5.41%
-
Net Worth 537,929 461,226 426,416 343,827 296,829 284,461 269,620 12.18%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 537,929 461,226 426,416 343,827 296,829 284,461 269,620 12.18%
NOSH 258,063 256,965 255,425 247,358 247,358 247,358 247,358 0.70%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 15.47% 12.63% 10.65% 9.90% 5.97% 5.11% 6.25% -
ROE 9.61% 7.82% 12.57% 12.71% 4.67% 5.93% 5.09% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 130.46 111.41 197.07 178.45 93.84 133.51 88.74 6.62%
EPS 20.21 14.07 21.07 17.70 5.60 6.80 5.60 23.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.80 1.67 1.39 1.20 1.15 1.09 11.53%
Adjusted Per Share Value based on latest NOSH - 258,063
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 129.48 110.61 194.96 171.03 89.94 127.96 85.05 7.24%
EPS 20.03 13.97 20.77 16.94 5.37 6.53 5.32 24.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0842 1.787 1.6522 1.3322 1.1501 1.1021 1.0446 12.18%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.00 2.35 2.73 2.83 1.40 1.74 1.33 -
P/RPS 2.30 2.11 1.39 1.59 1.49 1.30 1.50 7.37%
P/EPS 14.86 16.70 13.00 16.02 24.99 25.53 23.98 -7.65%
EY 6.73 5.99 7.69 6.24 4.00 3.92 4.17 8.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.31 1.63 2.04 1.17 1.51 1.22 2.67%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/08/24 17/08/23 18/08/22 19/08/21 13/08/20 22/08/19 16/08/18 -
Price 2.94 2.64 3.13 2.81 1.40 1.67 1.47 -
P/RPS 2.25 2.37 1.59 1.57 1.49 1.25 1.66 5.19%
P/EPS 14.57 18.76 14.91 15.90 24.99 24.51 26.51 -9.48%
EY 6.87 5.33 6.71 6.29 4.00 4.08 3.77 10.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.47 1.87 2.02 1.17 1.45 1.35 0.60%

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