[FPI] YoY 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- 13.02%
YoY- 130.75%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
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 153,944 180,728 260,534 252,808 175,335 148,983 131,294 2.68%
PBT 37,287 13,356 36,260 17,878 12,265 8,179 9,994 24.52%
Tax -4,900 -5,214 -8,055 -5,658 -3,246 -1,890 404 -
NP 32,387 8,142 28,205 12,220 9,019 6,289 10,398 20.83%
-
NP to SH 32,387 8,141 28,219 12,229 9,009 6,270 10,382 20.86%
-
Tax Rate 13.14% 39.04% 22.21% 31.65% 26.47% 23.11% -4.04% -
Total Cost 121,557 172,586 232,329 240,588 166,316 142,694 120,896 0.09%
-
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 % 181.20% 659.95% 177.88% 283.18% 302.02% 394.51% 190.61% -
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 21.04% 4.51% 10.83% 4.83% 5.14% 4.22% 7.92% -
ROE 5.99% 1.70% 6.81% 3.66% 2.91% 2.13% 3.75% -
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 60.33 70.64 103.80 102.20 70.88 60.23 53.08 2.15%
EPS 12.69 3.18 11.20 4.90 3.60 2.50 4.20 20.22%
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 59.64 70.02 100.93 97.94 67.93 57.72 50.87 2.68%
EPS 12.55 3.15 10.93 4.74 3.49 2.43 4.02 20.88%
DPS 22.74 20.81 19.45 13.42 10.54 9.58 7.67 19.84%
NAPS 2.0956 1.8535 1.6044 1.2937 1.1979 1.1404 1.0733 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 4.76 4.57 3.61 2.22 2.27 2.79 3.24 6.61%
P/EPS 22.61 101.51 33.35 45.92 44.21 66.28 40.98 -9.43%
EY 4.42 0.99 3.00 2.18 2.26 1.51 2.44 10.40%
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 5.01 4.88 3.64 2.87 2.48 3.32 3.43 6.51%
P/EPS 23.79 108.42 33.62 59.27 48.32 78.90 43.36 -9.51%
EY 4.20 0.92 2.97 1.69 2.07 1.27 2.31 10.47%
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