[FPI] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 67.77%
YoY- 280.23%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 149,204 109,235 252,061 208,238 124,514 142,885 97,278 7.38%
PBT 36,651 12,426 27,371 26,592 7,432 10,003 7,724 29.59%
Tax -8,001 -2,703 -6,328 -6,085 -2,032 -2,037 -1,096 39.23%
NP 28,650 9,723 21,043 20,507 5,400 7,966 6,628 27.60%
-
NP to SH 28,650 9,715 21,056 20,517 5,396 7,957 6,613 27.65%
-
Tax Rate 21.83% 21.75% 23.12% 22.88% 27.34% 20.36% 14.19% -
Total Cost 120,554 99,512 231,018 187,731 119,114 134,919 90,650 4.86%
-
Net Worth 569,843 489,951 440,978 356,195 316,618 301,776 281,988 12.42%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 569,843 489,951 440,978 356,195 316,618 301,776 281,988 12.42%
NOSH 257,876 256,965 255,276 247,358 247,358 247,358 247,358 0.69%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 19.20% 8.90% 8.35% 9.85% 4.34% 5.58% 6.81% -
ROE 5.03% 1.98% 4.77% 5.76% 1.70% 2.64% 2.35% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 58.39 42.58 99.46 84.18 50.34 57.76 39.33 6.80%
EPS 11.21 3.79 8.31 8.30 2.20 3.20 2.70 26.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 1.91 1.74 1.44 1.28 1.22 1.14 11.82%
Adjusted Per Share Value based on latest NOSH - 247,358
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 57.80 42.32 97.65 80.67 48.24 55.36 37.69 7.37%
EPS 11.10 3.76 8.16 7.95 2.09 3.08 2.56 27.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2077 1.8981 1.7084 1.38 1.2266 1.1691 1.0925 12.42%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.12 2.95 3.75 2.97 1.42 1.80 1.54 -
P/RPS 5.34 6.93 3.77 3.53 2.82 3.12 3.92 5.28%
P/EPS 27.83 77.89 45.14 35.81 65.09 55.96 57.60 -11.40%
EY 3.59 1.28 2.22 2.79 1.54 1.79 1.74 12.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.54 2.16 2.06 1.11 1.48 1.35 0.60%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 26/05/23 27/05/22 28/05/21 27/05/20 24/05/19 25/05/18 -
Price 3.05 2.40 3.24 2.63 1.36 1.74 1.46 -
P/RPS 5.22 5.64 3.26 3.12 2.70 3.01 3.71 5.85%
P/EPS 27.20 63.37 39.00 31.71 62.34 54.09 54.61 -10.95%
EY 3.68 1.58 2.56 3.15 1.60 1.85 1.83 12.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.26 1.86 1.83 1.06 1.43 1.28 1.13%

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