[FPI] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 13.04%
YoY- 174.18%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 252,061 260,534 236,921 233,182 208,238 252,808 281,048 -7.00%
PBT 27,371 36,260 32,462 29,420 26,592 17,878 33,407 -12.45%
Tax -6,328 -8,055 -7,513 -6,235 -6,085 -5,658 -7,573 -11.29%
NP 21,043 28,205 24,949 23,185 20,507 12,220 25,834 -12.79%
-
NP to SH 21,056 28,219 24,969 23,193 20,517 12,229 25,839 -12.76%
-
Tax Rate 23.12% 22.21% 23.14% 21.19% 22.88% 31.65% 22.67% -
Total Cost 231,018 232,329 211,972 209,997 187,731 240,588 255,214 -6.43%
-
Net Worth 440,978 414,125 375,984 343,827 356,195 333,933 321,565 23.45%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 50,197 - - - 34,630 - -
Div Payout % - 177.88% - - - 283.18% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 440,978 414,125 375,984 343,827 356,195 333,933 321,565 23.45%
NOSH 255,276 252,883 247,358 247,358 247,358 247,358 247,358 2.12%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 8.35% 10.83% 10.53% 9.94% 9.85% 4.83% 9.19% -
ROE 4.77% 6.81% 6.64% 6.75% 5.76% 3.66% 8.04% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 99.46 103.80 95.78 94.27 84.18 102.20 113.62 -8.49%
EPS 8.31 11.20 10.10 9.40 8.30 4.90 10.40 -13.90%
DPS 0.00 20.00 0.00 0.00 0.00 14.00 0.00 -
NAPS 1.74 1.65 1.52 1.39 1.44 1.35 1.30 21.47%
Adjusted Per Share Value based on latest NOSH - 247,358
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 97.70 100.98 91.83 90.38 80.71 97.99 108.93 -7.00%
EPS 8.16 10.94 9.68 8.99 7.95 4.74 10.01 -12.74%
DPS 0.00 19.46 0.00 0.00 0.00 13.42 0.00 -
NAPS 1.7092 1.6051 1.4573 1.3326 1.3806 1.2943 1.2464 23.45%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.75 3.75 3.98 2.83 2.97 2.27 1.54 -
P/RPS 3.77 3.61 4.16 3.00 3.53 2.22 1.36 97.45%
P/EPS 45.14 33.35 39.43 30.18 35.81 45.92 14.74 111.02%
EY 2.22 3.00 2.54 3.31 2.79 2.18 6.78 -52.52%
DY 0.00 5.33 0.00 0.00 0.00 6.17 0.00 -
P/NAPS 2.16 2.27 2.62 2.04 2.06 1.68 1.18 49.69%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 24/02/22 18/11/21 19/08/21 28/05/21 25/02/21 19/11/20 -
Price 3.24 3.78 3.80 2.81 2.63 2.93 1.85 -
P/RPS 3.26 3.64 3.97 2.98 3.12 2.87 1.63 58.80%
P/EPS 39.00 33.62 37.65 29.97 31.71 59.27 17.71 69.34%
EY 2.56 2.97 2.66 3.34 3.15 1.69 5.65 -41.03%
DY 0.00 5.29 0.00 0.00 0.00 4.78 0.00 -
P/NAPS 1.86 2.29 2.50 2.02 1.83 2.17 1.42 19.73%

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