[FPI] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 0.56%
YoY- 45.33%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 713,853 841,192 982,698 849,712 747,827 606,127 484,374 6.67%
PBT 168,680 126,224 125,513 88,634 51,751 47,356 45,016 24.60%
Tax -32,475 -31,592 -28,131 -21,612 -12,531 -9,386 -5,147 35.89%
NP 136,205 94,632 97,382 67,022 39,220 37,970 39,869 22.70%
-
NP to SH 136,258 94,642 97,437 67,044 39,189 37,988 39,986 22.64%
-
Tax Rate 19.25% 25.03% 22.41% 24.38% 24.21% 19.82% 11.43% -
Total Cost 577,648 746,560 885,316 782,690 708,607 568,157 444,505 4.45%
-
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 58,684 53,726 50,197 34,630 27,209 24,735 19,788 19.84%
Div Payout % 43.07% 56.77% 51.52% 51.65% 69.43% 65.11% 49.49% -
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 19.08% 11.25% 9.91% 7.89% 5.24% 6.26% 8.23% -
ROE 23.91% 19.32% 22.10% 18.82% 12.38% 12.59% 14.18% -
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 279.36 327.93 387.75 343.52 302.33 245.04 195.82 6.09%
EPS 53.32 36.89 38.45 27.10 15.84 15.36 16.17 21.97%
DPS 23.00 21.00 19.81 14.00 11.00 10.00 8.00 19.22%
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 - 255,276
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 276.57 325.91 380.74 329.21 289.74 234.84 187.67 6.67%
EPS 52.79 36.67 37.75 25.98 15.18 14.72 15.49 22.65%
DPS 22.74 20.82 19.45 13.42 10.54 9.58 7.67 19.83%
NAPS 2.2078 1.8983 1.7085 1.38 1.2267 1.1692 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 1.12 0.90 0.97 0.86 0.47 0.73 0.79 5.98%
P/EPS 5.85 8.00 9.75 10.96 8.96 11.72 9.53 -7.80%
EY 17.09 12.51 10.25 9.13 11.16 8.53 10.50 8.44%
DY 7.37 7.12 5.28 4.71 7.75 5.56 5.19 6.01%
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 1.09 0.73 0.84 0.77 0.45 0.71 0.75 6.42%
P/EPS 5.72 6.50 8.43 9.70 8.58 11.33 9.03 -7.32%
EY 17.48 15.37 11.87 10.31 11.65 8.83 11.07 7.90%
DY 7.54 8.75 6.11 5.32 8.09 5.75 5.48 5.45%
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