[FPI] YoY Cumulative 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- 57.12%
YoY- 73.02%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 519,940 803,290 678,341 513,180 590,863 411,537 331,327 7.79%
PBT 107,168 127,813 88,474 51,596 42,057 36,898 38,015 18.84%
Tax -22,277 -30,003 -19,833 -11,901 -9,290 -6,555 -6,176 23.82%
NP 84,891 97,810 68,641 39,695 32,767 30,343 31,839 17.74%
-
NP to SH 84,936 97,842 68,679 39,694 32,741 30,374 31,931 17.70%
-
Tax Rate 20.79% 23.47% 22.42% 23.07% 22.09% 17.77% 16.25% -
Total Cost 435,049 705,480 609,700 473,485 558,096 381,194 299,488 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 16.73% 20.82% 18.27% 12.34% 10.85% 10.59% 11.95% -
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 203.81 314.46 274.23 207.46 238.87 166.37 133.95 7.24%
EPS 33.18 38.41 27.80 16.00 13.20 12.30 12.90 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 201.45 311.23 262.82 198.83 228.92 159.45 128.37 7.79%
EPS 32.91 37.91 26.61 15.38 12.69 11.77 12.37 17.70%
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 1.36 0.95 1.45 0.74 0.69 0.93 0.96 5.97%
P/EPS 8.32 7.81 14.33 9.60 12.47 12.54 9.92 -2.88%
EY 12.02 12.81 6.98 10.42 8.02 7.97 10.09 2.95%
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 1.44 1.01 1.39 0.89 0.66 0.97 1.19 3.22%
P/EPS 8.83 8.30 13.69 11.53 11.94 13.11 12.32 -5.39%
EY 11.32 12.04 7.31 8.67 8.38 7.63 8.12 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