[FPI] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 30.81%
YoY- 24.37%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 678,341 441,420 208,238 765,988 513,180 232,132 124,514 209.29%
PBT 88,474 56,012 26,592 69,474 51,596 18,189 7,432 420.57%
Tax -19,833 -12,320 -6,085 -17,559 -11,901 -4,328 -2,032 356.08%
NP 68,641 43,692 20,507 51,915 39,695 13,861 5,400 443.81%
-
NP to SH 68,679 43,710 20,517 51,923 39,694 13,855 5,396 444.28%
-
Tax Rate 22.42% 22.00% 22.88% 25.27% 23.07% 23.79% 27.34% -
Total Cost 609,700 397,728 187,731 714,073 473,485 218,271 119,114 196.71%
-
Net Worth 375,984 343,827 356,195 333,933 321,565 296,829 316,618 12.12%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 34,630 - - - -
Div Payout % - - - 66.70% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 375,984 343,827 356,195 333,933 321,565 296,829 316,618 12.12%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.12% 9.90% 9.85% 6.78% 7.74% 5.97% 4.34% -
ROE 18.27% 12.71% 5.76% 15.55% 12.34% 4.67% 1.70% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 274.23 178.45 84.18 309.67 207.46 93.84 50.34 209.28%
EPS 27.80 17.70 8.30 21.00 16.00 5.60 2.20 441.68%
DPS 0.00 0.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 1.52 1.39 1.44 1.35 1.30 1.20 1.28 12.12%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 262.92 171.09 80.71 296.89 198.90 89.97 48.26 209.29%
EPS 26.62 16.94 7.95 20.12 15.39 5.37 2.09 444.54%
DPS 0.00 0.00 0.00 13.42 0.00 0.00 0.00 -
NAPS 1.4573 1.3326 1.3806 1.2943 1.2464 1.1505 1.2272 12.12%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.98 2.83 2.97 2.27 1.54 1.40 1.42 -
P/RPS 1.45 1.59 3.53 0.73 0.74 1.49 2.82 -35.79%
P/EPS 14.33 16.02 35.81 10.81 9.60 24.99 65.09 -63.50%
EY 6.98 6.24 2.79 9.25 10.42 4.00 1.54 173.62%
DY 0.00 0.00 0.00 6.17 0.00 0.00 0.00 -
P/NAPS 2.62 2.04 2.06 1.68 1.18 1.17 1.11 77.18%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 19/08/21 28/05/21 25/02/21 19/11/20 13/08/20 27/05/20 -
Price 3.80 2.81 2.63 2.93 1.85 1.40 1.36 -
P/RPS 1.39 1.57 3.12 0.95 0.89 1.49 2.70 -35.73%
P/EPS 13.69 15.90 31.71 13.96 11.53 24.99 62.34 -63.56%
EY 7.31 6.29 3.15 7.16 8.67 4.00 1.60 175.08%
DY 0.00 0.00 0.00 4.78 0.00 0.00 0.00 -
P/NAPS 2.50 2.02 1.83 2.17 1.42 1.17 1.06 77.09%

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