[FPI] QoQ Annualized 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- 5.82%
YoY- 86.62%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,071,053 1,006,384 1,008,244 938,875 904,454 882,840 832,952 18.22%
PBT 170,417 139,738 109,484 124,734 117,965 112,024 106,368 36.88%
Tax -40,004 -32,588 -25,312 -27,888 -26,444 -24,640 -24,340 39.22%
NP 130,413 107,150 84,172 96,846 91,521 87,384 82,028 36.18%
-
NP to SH 130,456 107,202 84,224 96,898 91,572 87,420 82,068 36.16%
-
Tax Rate 23.47% 23.32% 23.12% 22.36% 22.42% 22.00% 22.88% -
Total Cost 940,640 899,234 924,072 842,029 812,933 795,456 750,924 16.18%
-
Net Worth 470,031 426,416 440,978 414,125 375,984 343,827 356,195 20.28%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 50,197 - - - -
Div Payout % - - - 51.80% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 470,031 426,416 440,978 414,125 375,984 343,827 356,195 20.28%
NOSH 255,540 255,425 255,276 252,883 247,358 247,358 247,358 2.19%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.18% 10.65% 8.35% 10.32% 10.12% 9.90% 9.85% -
ROE 27.75% 25.14% 19.10% 23.40% 24.36% 25.43% 23.04% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 419.28 394.14 397.83 374.08 365.65 356.91 336.74 15.72%
EPS 51.21 42.14 33.24 39.00 37.07 35.40 33.20 33.46%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 1.84 1.67 1.74 1.65 1.52 1.39 1.44 17.73%
Adjusted Per Share Value based on latest NOSH - 252,883
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 415.13 390.07 390.79 363.90 350.56 342.18 322.84 18.23%
EPS 50.56 41.55 32.64 37.56 35.49 33.88 31.81 36.15%
DPS 0.00 0.00 0.00 19.46 0.00 0.00 0.00 -
NAPS 1.8218 1.6527 1.7092 1.6051 1.4573 1.3326 1.3806 20.28%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.99 2.73 3.75 3.75 3.98 2.83 2.97 -
P/RPS 0.71 0.69 0.94 1.00 1.09 0.79 0.88 -13.32%
P/EPS 5.85 6.50 11.28 9.71 10.75 8.01 8.95 -24.66%
EY 17.08 15.38 8.86 10.30 9.30 12.49 11.17 32.69%
DY 0.00 0.00 0.00 5.33 0.00 0.00 0.00 -
P/NAPS 1.63 1.63 2.16 2.27 2.62 2.04 2.06 -14.43%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 18/08/22 27/05/22 24/02/22 18/11/21 19/08/21 28/05/21 -
Price 3.18 3.13 3.24 3.78 3.80 2.81 2.63 -
P/RPS 0.76 0.79 0.81 1.01 1.04 0.79 0.78 -1.71%
P/EPS 6.23 7.46 9.75 9.79 10.26 7.95 7.93 -14.84%
EY 16.06 13.41 10.26 10.21 9.74 12.58 12.62 17.41%
DY 0.00 0.00 0.00 5.29 0.00 0.00 0.00 -
P/NAPS 1.73 1.87 1.86 2.29 2.50 2.02 1.83 -3.67%

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