[FPI] QoQ 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- 67.77%
YoY- 280.23%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 260,534 236,921 233,182 208,238 252,808 281,048 107,618 80.00%
PBT 36,260 32,462 29,420 26,592 17,878 33,407 10,757 124.31%
Tax -8,055 -7,513 -6,235 -6,085 -5,658 -7,573 -2,296 130.35%
NP 28,205 24,949 23,185 20,507 12,220 25,834 8,461 122.66%
-
NP to SH 28,219 24,969 23,193 20,517 12,229 25,839 8,459 122.77%
-
Tax Rate 22.21% 23.14% 21.19% 22.88% 31.65% 22.67% 21.34% -
Total Cost 232,329 211,972 209,997 187,731 240,588 255,214 99,157 76.13%
-
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 % 177.88% - - - 283.18% - - -
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 10.83% 10.53% 9.94% 9.85% 4.83% 9.19% 7.86% -
ROE 6.81% 6.64% 6.75% 5.76% 3.66% 8.04% 2.85% -
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 103.80 95.78 94.27 84.18 102.20 113.62 43.51 78.25%
EPS 11.20 10.10 9.40 8.30 4.90 10.40 3.40 120.91%
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 100.93 91.79 90.34 80.67 97.94 108.88 41.69 80.00%
EPS 10.93 9.67 8.99 7.95 4.74 10.01 3.28 122.61%
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 3.61 4.16 3.00 3.53 2.22 1.36 3.22 7.89%
P/EPS 33.35 39.43 30.18 35.81 45.92 14.74 40.94 -12.74%
EY 3.00 2.54 3.31 2.79 2.18 6.78 2.44 14.72%
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 3.64 3.97 2.98 3.12 2.87 1.63 3.22 8.49%
P/EPS 33.62 37.65 29.97 31.71 59.27 17.71 40.94 -12.27%
EY 2.97 2.66 3.34 3.15 1.69 5.65 2.44 13.96%
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