[FPI] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 13.04%
YoY- 174.18%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 184,991 176,247 251,131 233,182 107,618 187,366 122,226 7.14%
PBT 29,415 33,559 42,498 29,420 10,757 11,344 9,443 20.82%
Tax -6,359 -7,227 -9,966 -6,235 -2,296 -2,436 -2,342 18.09%
NP 23,056 26,332 32,532 23,185 8,461 8,908 7,101 21.66%
-
NP to SH 23,056 26,350 32,545 23,193 8,459 8,899 7,105 21.65%
-
Tax Rate 21.62% 21.54% 23.45% 21.19% 21.34% 21.47% 24.80% -
Total Cost 161,935 149,915 218,599 209,997 99,157 178,458 115,125 5.84%
-
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 12.46% 14.94% 12.95% 9.94% 7.86% 4.75% 5.81% -
ROE 4.29% 5.71% 7.63% 6.75% 2.85% 3.13% 2.64% -
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 72.22 68.78 98.35 94.27 43.51 75.75 49.41 6.52%
EPS 9.00 10.28 12.75 9.40 3.40 3.60 2.90 20.75%
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 - 247,358
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 71.67 68.28 97.29 90.34 41.69 72.59 47.35 7.14%
EPS 8.93 10.21 12.61 8.99 3.28 3.45 2.75 21.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.084 1.7869 1.652 1.332 1.15 1.102 1.0445 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 4.15 3.42 2.78 3.00 3.22 2.30 2.69 7.48%
P/EPS 33.33 22.85 21.42 30.18 40.94 48.37 46.30 -5.32%
EY 3.00 4.38 4.67 3.31 2.44 2.07 2.16 5.62%
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 4.07 3.84 3.18 2.98 3.22 2.20 2.97 5.38%
P/EPS 32.66 25.67 24.56 29.97 40.94 46.42 51.18 -7.20%
EY 3.06 3.90 4.07 3.34 2.44 2.15 1.95 7.79%
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