[FPI] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 35.94%
YoY- 77.18%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 176,247 109,235 180,728 300,098 251,131 252,061 260,534 -22.99%
PBT 33,559 12,426 13,356 57,944 42,498 27,371 36,260 -5.04%
Tax -7,227 -2,703 -5,214 -13,709 -9,966 -6,328 -8,055 -6.99%
NP 26,332 9,723 8,142 44,235 32,532 21,043 28,205 -4.48%
-
NP to SH 26,350 9,715 8,141 44,241 32,545 21,056 28,219 -4.47%
-
Tax Rate 21.54% 21.75% 39.04% 23.66% 23.45% 23.12% 22.21% -
Total Cost 149,915 99,512 172,586 255,863 218,599 231,018 232,329 -25.38%
-
Net Worth 461,226 489,951 478,420 470,031 426,416 440,978 414,125 7.46%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 53,726 - - - 50,197 -
Div Payout % - - 659.95% - - - 177.88% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 461,226 489,951 478,420 470,031 426,416 440,978 414,125 7.46%
NOSH 256,965 256,965 256,266 255,540 255,425 255,276 252,883 1.07%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 14.94% 8.90% 4.51% 14.74% 12.95% 8.35% 10.83% -
ROE 5.71% 1.98% 1.70% 9.41% 7.63% 4.77% 6.81% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 68.78 42.58 70.64 117.48 98.35 99.46 103.80 -24.05%
EPS 10.28 3.79 3.18 17.32 12.75 8.31 11.20 -5.56%
DPS 0.00 0.00 21.00 0.00 0.00 0.00 20.00 -
NAPS 1.80 1.91 1.87 1.84 1.67 1.74 1.65 5.98%
Adjusted Per Share Value based on latest NOSH - 255,540
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 68.31 42.34 70.05 116.32 97.34 97.70 100.98 -22.99%
EPS 10.21 3.77 3.16 17.15 12.61 8.16 10.94 -4.51%
DPS 0.00 0.00 20.82 0.00 0.00 0.00 19.46 -
NAPS 1.7877 1.899 1.8543 1.8218 1.6527 1.7092 1.6051 7.46%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.35 2.95 3.23 2.99 2.73 3.75 3.75 -
P/RPS 3.42 6.93 4.57 2.55 2.78 3.77 3.61 -3.54%
P/EPS 22.85 77.89 101.51 17.26 21.42 45.14 33.35 -22.33%
EY 4.38 1.28 0.99 5.79 4.67 2.22 3.00 28.78%
DY 0.00 0.00 6.50 0.00 0.00 0.00 5.33 -
P/NAPS 1.31 1.54 1.73 1.63 1.63 2.16 2.27 -30.75%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 17/08/23 26/05/23 23/02/23 17/11/22 18/08/22 27/05/22 24/02/22 -
Price 2.64 2.40 3.45 3.18 3.13 3.24 3.78 -
P/RPS 3.84 5.64 4.88 2.71 3.18 3.26 3.64 3.64%
P/EPS 25.67 63.37 108.42 18.36 24.56 39.00 33.62 -16.50%
EY 3.90 1.58 0.92 5.45 4.07 2.56 2.97 19.97%
DY 0.00 0.00 6.09 0.00 0.00 0.00 5.29 -
P/NAPS 1.47 1.26 1.84 1.73 1.87 1.86 2.29 -25.64%

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