[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
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 149,204 673,884 519,940 285,482 109,235 984,018 803,290 -67.41%
PBT 36,651 144,455 107,168 45,985 12,426 141,169 127,813 -56.48%
Tax -8,001 -27,177 -22,277 -9,930 -2,703 -35,217 -30,003 -58.53%
NP 28,650 117,278 84,891 36,055 9,723 105,952 97,810 -55.86%
-
NP to SH 28,650 117,323 84,936 36,065 9,715 105,983 97,842 -55.87%
-
Tax Rate 21.83% 18.81% 20.79% 21.59% 21.75% 24.95% 23.47% -
Total Cost 120,554 556,606 435,049 249,427 99,512 878,066 705,480 -69.17%
-
Net Worth 569,843 540,917 507,674 461,226 489,951 478,420 470,031 13.68%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 58,684 - - - 53,726 - -
Div Payout % - 50.02% - - - 50.69% - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 569,843 540,917 507,674 461,226 489,951 478,420 470,031 13.68%
NOSH 257,876 257,066 256,965 256,965 256,965 256,266 255,540 0.60%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 19.20% 17.40% 16.33% 12.63% 8.90% 10.77% 12.18% -
ROE 5.03% 21.69% 16.73% 7.82% 1.98% 22.15% 20.82% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 58.39 264.11 203.81 111.41 42.58 384.62 314.46 -67.41%
EPS 11.21 45.87 33.18 14.07 3.79 41.56 38.41 -55.96%
DPS 0.00 23.00 0.00 0.00 0.00 21.00 0.00 -
NAPS 2.23 2.12 1.99 1.80 1.91 1.87 1.84 13.65%
Adjusted Per Share Value based on latest NOSH - 257,066
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 57.82 261.16 201.50 110.64 42.33 381.35 311.31 -67.41%
EPS 11.10 45.47 32.92 13.98 3.77 41.07 37.92 -55.88%
DPS 0.00 22.74 0.00 0.00 0.00 20.82 0.00 -
NAPS 2.2084 2.0963 1.9675 1.7875 1.8988 1.8541 1.8216 13.68%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 3.12 2.87 2.77 2.35 2.95 3.23 2.99 -
P/RPS 5.34 1.09 1.36 2.11 6.93 0.84 0.95 215.80%
P/EPS 27.83 6.24 8.32 16.70 77.89 7.80 7.81 133.11%
EY 3.59 16.02 12.02 5.99 1.28 12.83 12.81 -57.14%
DY 0.00 8.01 0.00 0.00 0.00 6.50 0.00 -
P/NAPS 1.40 1.35 1.39 1.31 1.54 1.73 1.63 -9.63%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 22/02/24 16/11/23 17/08/23 26/05/23 23/02/23 17/11/22 -
Price 3.05 3.02 2.94 2.64 2.40 3.45 3.18 -
P/RPS 5.22 1.14 1.44 2.37 5.64 0.90 1.01 198.62%
P/EPS 27.20 6.57 8.83 18.76 63.37 8.33 8.30 120.46%
EY 3.68 15.23 11.32 5.33 1.58 12.01 12.04 -54.59%
DY 0.00 7.62 0.00 0.00 0.00 6.09 0.00 -
P/NAPS 1.37 1.42 1.48 1.47 1.26 1.84 1.73 -14.39%

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