[FPI] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 82.54%
YoY- 42.46%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 285,482 109,235 984,018 803,290 503,192 252,061 938,875 -54.88%
PBT 45,985 12,426 141,169 127,813 69,869 27,371 124,734 -48.67%
Tax -9,930 -2,703 -35,217 -30,003 -16,294 -6,328 -27,888 -49.85%
NP 36,055 9,723 105,952 97,810 53,575 21,043 96,846 -48.34%
-
NP to SH 36,065 9,715 105,983 97,842 53,601 21,056 96,898 -48.35%
-
Tax Rate 21.59% 21.75% 24.95% 23.47% 23.32% 23.12% 22.36% -
Total Cost 249,427 99,512 878,066 705,480 449,617 231,018 842,029 -55.66%
-
Net Worth 461,226 489,951 478,420 470,031 426,416 440,978 414,125 7.46%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 53,726 - - - 50,197 -
Div Payout % - - 50.69% - - - 51.80% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 461,226 489,951 478,420 470,031 426,416 440,978 414,125 7.46%
NOSH 256,965 256,965 256,266 255,540 255,425 255,276 252,883 1.07%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 12.63% 8.90% 10.77% 12.18% 10.65% 8.35% 10.32% -
ROE 7.82% 1.98% 22.15% 20.82% 12.57% 4.77% 23.40% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 111.41 42.58 384.62 314.46 197.07 99.46 374.08 -55.50%
EPS 14.07 3.79 41.56 38.41 21.07 8.31 39.00 -49.41%
DPS 0.00 0.00 21.00 0.00 0.00 0.00 20.00 -
NAPS 1.80 1.91 1.87 1.84 1.67 1.74 1.65 5.98%
Adjusted Per Share Value based on latest NOSH - 255,540
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 110.61 42.32 381.25 311.23 194.96 97.66 363.76 -54.87%
EPS 13.97 3.76 41.06 37.91 20.77 8.16 37.54 -48.35%
DPS 0.00 0.00 20.82 0.00 0.00 0.00 19.45 -
NAPS 1.787 1.8983 1.8536 1.8211 1.6521 1.7085 1.6045 7.46%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.35 2.95 3.23 2.99 2.73 3.75 3.75 -
P/RPS 2.11 6.93 0.84 0.95 1.39 3.77 1.00 64.73%
P/EPS 16.70 77.89 7.80 7.81 13.00 45.14 9.71 43.69%
EY 5.99 1.28 12.83 12.81 7.69 2.22 10.30 -30.39%
DY 0.00 0.00 6.50 0.00 0.00 0.00 5.33 -
P/NAPS 1.31 1.54 1.73 1.63 1.63 2.16 2.27 -30.75%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 17/08/23 26/05/23 23/02/23 17/11/22 18/08/22 27/05/22 24/02/22 -
Price 2.64 2.40 3.45 3.18 3.13 3.24 3.78 -
P/RPS 2.37 5.64 0.90 1.01 1.59 3.26 1.01 76.86%
P/EPS 18.76 63.37 8.33 8.30 14.91 39.00 9.79 54.46%
EY 5.33 1.58 12.01 12.04 6.71 2.56 10.21 -35.24%
DY 0.00 0.00 6.09 0.00 0.00 0.00 5.29 -
P/NAPS 1.47 1.26 1.84 1.73 1.87 1.86 2.29 -25.64%

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