[FPI] QoQ Quarter Result on 30-Jun-2020 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
13-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 56.76%
YoY- -4.94%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 208,238 252,808 281,048 107,618 124,514 175,335 260,612 -13.88%
PBT 26,592 17,878 33,407 10,757 7,432 12,265 20,710 18.11%
Tax -6,085 -5,658 -7,573 -2,296 -2,032 -3,246 -4,817 16.84%
NP 20,507 12,220 25,834 8,461 5,400 9,019 15,893 18.50%
-
NP to SH 20,517 12,229 25,839 8,459 5,396 9,009 15,885 18.58%
-
Tax Rate 22.88% 31.65% 22.67% 21.34% 27.34% 26.47% 23.26% -
Total Cost 187,731 240,588 255,214 99,157 119,114 166,316 244,719 -16.18%
-
Net Worth 356,195 333,933 321,565 296,829 316,618 309,197 301,776 11.67%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 34,630 - - - 27,209 - -
Div Payout % - 283.18% - - - 302.02% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 356,195 333,933 321,565 296,829 316,618 309,197 301,776 11.67%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 9.85% 4.83% 9.19% 7.86% 4.34% 5.14% 6.10% -
ROE 5.76% 3.66% 8.04% 2.85% 1.70% 2.91% 5.26% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 84.18 102.20 113.62 43.51 50.34 70.88 105.36 -13.88%
EPS 8.30 4.90 10.40 3.40 2.20 3.60 6.40 18.90%
DPS 0.00 14.00 0.00 0.00 0.00 11.00 0.00 -
NAPS 1.44 1.35 1.30 1.20 1.28 1.25 1.22 11.67%
Adjusted Per Share Value based on latest NOSH - 247,358
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 80.67 97.94 108.88 41.69 48.24 67.93 100.96 -13.88%
EPS 7.95 4.74 10.01 3.28 2.09 3.49 6.15 18.64%
DPS 0.00 13.42 0.00 0.00 0.00 10.54 0.00 -
NAPS 1.38 1.2937 1.2458 1.15 1.2266 1.1979 1.1691 11.67%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.97 2.27 1.54 1.40 1.42 1.61 1.65 -
P/RPS 3.53 2.22 1.36 3.22 2.82 2.27 1.57 71.54%
P/EPS 35.81 45.92 14.74 40.94 65.09 44.21 25.69 24.75%
EY 2.79 2.18 6.78 2.44 1.54 2.26 3.89 -19.85%
DY 0.00 6.17 0.00 0.00 0.00 6.83 0.00 -
P/NAPS 2.06 1.68 1.18 1.17 1.11 1.29 1.35 32.50%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 25/02/21 19/11/20 13/08/20 27/05/20 20/02/20 14/11/19 -
Price 2.63 2.93 1.85 1.40 1.36 1.76 1.58 -
P/RPS 3.12 2.87 1.63 3.22 2.70 2.48 1.50 62.87%
P/EPS 31.71 59.27 17.71 40.94 62.34 48.32 24.60 18.42%
EY 3.15 1.69 5.65 2.44 1.60 2.07 4.06 -15.55%
DY 0.00 4.78 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 1.83 2.17 1.42 1.17 1.06 1.41 1.30 25.57%

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