[FPI] YoY TTM Result on 30-Sep-2024 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -50.37%
YoY- -29.1%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 688,785 700,668 1,063,824 931,149 688,515 739,846 542,831 4.04%
PBT 81,462 120,524 164,073 106,352 63,861 50,236 46,892 9.63%
Tax -15,470 -27,491 -38,058 -25,491 -15,147 -11,180 -6,151 16.59%
NP 65,992 93,033 126,015 80,861 48,714 39,056 40,741 8.36%
-
NP to SH 65,992 93,077 126,061 80,908 48,703 39,011 40,756 8.35%
-
Tax Rate 18.99% 22.81% 23.20% 23.97% 23.72% 22.25% 13.12% -
Total Cost 622,793 607,635 937,809 850,288 639,801 700,790 502,090 3.65%
-
Net Worth 517,588 507,674 470,031 375,984 321,565 301,776 286,935 10.32%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 58,684 53,726 50,197 34,630 27,209 24,735 19,788 19.84%
Div Payout % 88.93% 57.72% 39.82% 42.80% 55.87% 63.41% 48.55% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 517,588 507,674 470,031 375,984 321,565 301,776 286,935 10.32%
NOSH 258,097 256,965 255,540 247,358 247,358 247,358 247,358 0.71%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 9.58% 13.28% 11.85% 8.68% 7.08% 5.28% 7.51% -
ROE 12.75% 18.33% 26.82% 21.52% 15.15% 12.93% 14.20% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 268.81 274.65 416.45 376.44 278.35 299.10 219.45 3.43%
EPS 25.75 36.48 49.35 32.71 19.69 15.77 16.48 7.71%
DPS 23.00 21.00 20.00 14.00 11.00 10.00 8.00 19.22%
NAPS 2.02 1.99 1.84 1.52 1.30 1.22 1.16 9.67%
Adjusted Per Share Value based on latest NOSH - 258,097
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 266.85 271.45 412.14 360.74 266.74 286.63 210.30 4.04%
EPS 25.57 36.06 48.84 31.34 18.87 15.11 15.79 8.35%
DPS 22.74 20.81 19.45 13.42 10.54 9.58 7.67 19.83%
NAPS 2.0052 1.9668 1.821 1.4566 1.2458 1.1691 1.1116 10.32%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.84 2.77 2.99 3.98 1.54 1.65 1.54 -
P/RPS 1.06 1.01 0.72 1.06 0.55 0.55 0.70 7.15%
P/EPS 11.03 7.59 6.06 12.17 7.82 10.46 9.35 2.78%
EY 9.07 13.17 16.50 8.22 12.79 9.56 10.70 -2.71%
DY 8.10 7.58 6.69 3.52 7.14 6.06 5.19 7.69%
P/NAPS 1.41 1.39 1.63 2.62 1.18 1.35 1.33 0.97%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 20/11/24 16/11/23 17/11/22 18/11/21 19/11/20 14/11/19 15/11/18 -
Price 2.90 2.94 3.18 3.80 1.85 1.58 1.61 -
P/RPS 1.08 1.07 0.76 1.01 0.66 0.53 0.73 6.73%
P/EPS 11.26 8.06 6.44 11.62 9.40 10.02 9.77 2.39%
EY 8.88 12.41 15.52 8.61 10.64 9.98 10.23 -2.32%
DY 7.93 7.14 6.29 3.68 5.95 6.33 4.97 8.09%
P/NAPS 1.44 1.48 1.73 2.50 1.42 1.30 1.39 0.59%

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