[FPI] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 38.13%
YoY- 10.7%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 534,841 334,195 149,204 673,884 519,940 285,482 109,235 187.50%
PBT 44,175 66,066 36,651 144,455 107,168 45,985 12,426 132.39%
Tax -10,570 -14,360 -8,001 -27,177 -22,277 -9,930 -2,703 147.59%
NP 33,605 51,706 28,650 117,278 84,891 36,055 9,723 128.08%
-
NP to SH 33,605 51,706 28,650 117,323 84,936 36,065 9,715 128.20%
-
Tax Rate 23.93% 21.74% 21.83% 18.81% 20.79% 21.59% 21.75% -
Total Cost 501,236 282,489 120,554 556,606 435,049 249,427 99,512 192.97%
-
Net Worth 517,588 537,929 569,843 540,917 507,674 461,226 489,951 3.71%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - 58,684 - - - -
Div Payout % - - - 50.02% - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 517,588 537,929 569,843 540,917 507,674 461,226 489,951 3.71%
NOSH 258,097 258,063 257,876 257,066 256,965 256,965 256,965 0.29%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 6.28% 15.47% 19.20% 17.40% 16.33% 12.63% 8.90% -
ROE 6.49% 9.61% 5.03% 21.69% 16.73% 7.82% 1.98% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 208.73 130.46 58.39 264.11 203.81 111.41 42.58 187.73%
EPS 13.13 20.21 11.21 45.87 33.18 14.07 3.79 128.43%
DPS 0.00 0.00 0.00 23.00 0.00 0.00 0.00 -
NAPS 2.02 2.10 2.23 2.12 1.99 1.80 1.91 3.79%
Adjusted Per Share Value based on latest NOSH - 257,066
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 207.22 129.48 57.81 261.09 201.45 110.61 42.32 187.51%
EPS 13.02 20.03 11.10 45.46 32.91 13.97 3.76 128.36%
DPS 0.00 0.00 0.00 22.74 0.00 0.00 0.00 -
NAPS 2.0053 2.0841 2.2078 2.0957 1.9669 1.787 1.8983 3.71%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.84 3.00 3.12 2.87 2.77 2.35 2.95 -
P/RPS 1.36 2.30 5.34 1.09 1.36 2.11 6.93 -66.12%
P/EPS 21.65 14.86 27.83 6.24 8.32 16.70 77.89 -57.30%
EY 4.62 6.73 3.59 16.02 12.02 5.99 1.28 134.75%
DY 0.00 0.00 0.00 8.01 0.00 0.00 0.00 -
P/NAPS 1.41 1.43 1.40 1.35 1.39 1.31 1.54 -5.69%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 20/11/24 23/08/24 24/05/24 22/02/24 16/11/23 17/08/23 26/05/23 -
Price 2.90 2.94 3.05 3.02 2.94 2.64 2.40 -
P/RPS 1.39 2.25 5.22 1.14 1.44 2.37 5.64 -60.59%
P/EPS 22.11 14.57 27.20 6.57 8.83 18.76 63.37 -50.34%
EY 4.52 6.87 3.68 15.23 11.32 5.33 1.58 101.13%
DY 0.00 0.00 0.00 7.62 0.00 0.00 0.00 -
P/NAPS 1.44 1.40 1.37 1.42 1.48 1.47 1.26 9.28%

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