[FPI] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -60.49%
YoY- 280.23%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 938,875 678,341 441,420 208,238 765,988 513,180 232,132 153.20%
PBT 124,734 88,474 56,012 26,592 69,474 51,596 18,189 259.68%
Tax -27,888 -19,833 -12,320 -6,085 -17,559 -11,901 -4,328 245.10%
NP 96,846 68,641 43,692 20,507 51,915 39,695 13,861 264.18%
-
NP to SH 96,898 68,679 43,710 20,517 51,923 39,694 13,855 264.41%
-
Tax Rate 22.36% 22.42% 22.00% 22.88% 25.27% 23.07% 23.79% -
Total Cost 842,029 609,700 397,728 187,731 714,073 473,485 218,271 145.36%
-
Net Worth 414,125 375,984 343,827 356,195 333,933 321,565 296,829 24.78%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 50,197 - - - 34,630 - - -
Div Payout % 51.80% - - - 66.70% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 414,125 375,984 343,827 356,195 333,933 321,565 296,829 24.78%
NOSH 252,883 247,358 247,358 247,358 247,358 247,358 247,358 1.47%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.32% 10.12% 9.90% 9.85% 6.78% 7.74% 5.97% -
ROE 23.40% 18.27% 12.71% 5.76% 15.55% 12.34% 4.67% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 374.08 274.23 178.45 84.18 309.67 207.46 93.84 150.77%
EPS 39.00 27.80 17.70 8.30 21.00 16.00 5.60 263.39%
DPS 20.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 1.65 1.52 1.39 1.44 1.35 1.30 1.20 23.58%
Adjusted Per Share Value based on latest NOSH - 247,358
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 363.73 262.80 171.01 80.67 296.76 198.81 89.93 153.20%
EPS 37.54 26.61 16.93 7.95 20.12 15.38 5.37 264.31%
DPS 19.45 0.00 0.00 0.00 13.42 0.00 0.00 -
NAPS 1.6044 1.4566 1.332 1.38 1.2937 1.2458 1.15 24.78%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.75 3.98 2.83 2.97 2.27 1.54 1.40 -
P/RPS 1.00 1.45 1.59 3.53 0.73 0.74 1.49 -23.28%
P/EPS 9.71 14.33 16.02 35.81 10.81 9.60 24.99 -46.66%
EY 10.30 6.98 6.24 2.79 9.25 10.42 4.00 87.54%
DY 5.33 0.00 0.00 0.00 6.17 0.00 0.00 -
P/NAPS 2.27 2.62 2.04 2.06 1.68 1.18 1.17 55.37%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 18/11/21 19/08/21 28/05/21 25/02/21 19/11/20 13/08/20 -
Price 3.78 3.80 2.81 2.63 2.93 1.85 1.40 -
P/RPS 1.01 1.39 1.57 3.12 0.95 0.89 1.49 -22.77%
P/EPS 9.79 13.69 15.90 31.71 13.96 11.53 24.99 -46.36%
EY 10.21 7.31 6.29 3.15 7.16 8.67 4.00 86.45%
DY 5.29 0.00 0.00 0.00 4.78 0.00 0.00 -
P/NAPS 2.29 2.50 2.02 1.83 2.17 1.42 1.17 56.27%

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