[FPI] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 27.28%
YoY- 22.63%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 436,940 984,018 1,071,053 1,006,384 1,008,244 938,875 904,454 -38.45%
PBT 49,704 141,169 170,417 139,738 109,484 124,734 117,965 -43.82%
Tax -10,812 -35,217 -40,004 -32,588 -25,312 -27,888 -26,444 -44.94%
NP 38,892 105,952 130,413 107,150 84,172 96,846 91,521 -43.50%
-
NP to SH 38,860 105,983 130,456 107,202 84,224 96,898 91,572 -43.55%
-
Tax Rate 21.75% 24.95% 23.47% 23.32% 23.12% 22.36% 22.42% -
Total Cost 398,048 878,066 940,640 899,234 924,072 842,029 812,933 -37.90%
-
Net Worth 489,951 478,420 470,031 426,416 440,978 414,125 375,984 19.32%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 53,726 - - - 50,197 - -
Div Payout % - 50.69% - - - 51.80% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 489,951 478,420 470,031 426,416 440,978 414,125 375,984 19.32%
NOSH 256,965 256,266 255,540 255,425 255,276 252,883 247,358 2.57%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 8.90% 10.77% 12.18% 10.65% 8.35% 10.32% 10.12% -
ROE 7.93% 22.15% 27.75% 25.14% 19.10% 23.40% 24.36% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 170.33 384.62 419.28 394.14 397.83 374.08 365.65 -39.93%
EPS 15.16 41.56 51.21 42.14 33.24 39.00 37.07 -44.93%
DPS 0.00 21.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 1.91 1.87 1.84 1.67 1.74 1.65 1.52 16.46%
Adjusted Per Share Value based on latest NOSH - 255,425
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 169.35 381.40 415.13 390.07 390.79 363.90 350.56 -38.46%
EPS 15.06 41.08 50.56 41.55 32.64 37.56 35.49 -43.56%
DPS 0.00 20.82 0.00 0.00 0.00 19.46 0.00 -
NAPS 1.899 1.8543 1.8218 1.6527 1.7092 1.6051 1.4573 19.32%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.95 3.23 2.99 2.73 3.75 3.75 3.98 -
P/RPS 1.73 0.84 0.71 0.69 0.94 1.00 1.09 36.10%
P/EPS 19.47 7.80 5.85 6.50 11.28 9.71 10.75 48.63%
EY 5.14 12.83 17.08 15.38 8.86 10.30 9.30 -32.67%
DY 0.00 6.50 0.00 0.00 0.00 5.33 0.00 -
P/NAPS 1.54 1.73 1.63 1.63 2.16 2.27 2.62 -29.85%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 23/02/23 17/11/22 18/08/22 27/05/22 24/02/22 18/11/21 -
Price 2.40 3.45 3.18 3.13 3.24 3.78 3.80 -
P/RPS 1.41 0.90 0.76 0.79 0.81 1.01 1.04 22.51%
P/EPS 15.84 8.33 6.23 7.46 9.75 9.79 10.26 33.61%
EY 6.31 12.01 16.06 13.41 10.26 10.21 9.74 -25.14%
DY 0.00 6.09 0.00 0.00 0.00 5.29 0.00 -
P/NAPS 1.26 1.84 1.73 1.87 1.86 2.29 2.50 -36.69%

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