[FPI] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
16-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 85.47%
YoY- 10.47%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 184,991 149,204 153,944 234,458 176,247 109,235 180,728 1.56%
PBT 29,415 36,651 37,287 61,183 33,559 12,426 13,356 69.35%
Tax -6,359 -8,001 -4,900 -12,347 -7,227 -2,703 -5,214 14.16%
NP 23,056 28,650 32,387 48,836 26,332 9,723 8,142 100.28%
-
NP to SH 23,056 28,650 32,387 48,871 26,350 9,715 8,141 100.29%
-
Tax Rate 21.62% 21.83% 13.14% 20.18% 21.54% 21.75% 39.04% -
Total Cost 161,935 120,554 121,557 185,622 149,915 99,512 172,586 -4.16%
-
Net Worth 537,929 569,843 540,917 507,674 461,226 489,951 478,420 8.13%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 58,684 - - - 53,726 -
Div Payout % - - 181.20% - - - 659.95% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 537,929 569,843 540,917 507,674 461,226 489,951 478,420 8.13%
NOSH 258,063 257,876 257,066 256,965 256,965 256,965 256,266 0.46%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 12.46% 19.20% 21.04% 20.83% 14.94% 8.90% 4.51% -
ROE 4.29% 5.03% 5.99% 9.63% 5.71% 1.98% 1.70% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 72.22 58.39 60.33 91.90 68.78 42.58 70.64 1.48%
EPS 9.00 11.21 12.69 19.16 10.28 3.79 3.18 100.20%
DPS 0.00 0.00 23.00 0.00 0.00 0.00 21.00 -
NAPS 2.10 2.23 2.12 1.99 1.80 1.91 1.87 8.04%
Adjusted Per Share Value based on latest NOSH - 256,965
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 71.67 57.81 59.64 90.84 68.28 42.32 70.02 1.56%
EPS 8.93 11.10 12.55 18.93 10.21 3.76 3.15 100.43%
DPS 0.00 0.00 22.74 0.00 0.00 0.00 20.82 -
NAPS 2.0841 2.2078 2.0957 1.9669 1.787 1.8983 1.8536 8.13%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 3.00 3.12 2.87 2.77 2.35 2.95 3.23 -
P/RPS 4.15 5.34 4.76 3.01 3.42 6.93 4.57 -6.23%
P/EPS 33.33 27.83 22.61 14.46 22.85 77.89 101.51 -52.43%
EY 3.00 3.59 4.42 6.92 4.38 1.28 0.99 109.54%
DY 0.00 0.00 8.01 0.00 0.00 0.00 6.50 -
P/NAPS 1.43 1.40 1.35 1.39 1.31 1.54 1.73 -11.93%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 23/08/24 24/05/24 22/02/24 16/11/23 17/08/23 26/05/23 23/02/23 -
Price 2.94 3.05 3.02 2.94 2.64 2.40 3.45 -
P/RPS 4.07 5.22 5.01 3.20 3.84 5.64 4.88 -11.40%
P/EPS 32.66 27.20 23.79 15.35 25.67 63.37 108.42 -55.09%
EY 3.06 3.68 4.20 6.52 3.90 1.58 0.92 122.98%
DY 0.00 0.00 7.62 0.00 0.00 0.00 6.09 -
P/NAPS 1.40 1.37 1.42 1.48 1.47 1.26 1.84 -16.67%

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