[FPI] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -25.38%
YoY- 2.63%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 180,728 300,098 251,131 252,061 260,534 236,921 233,182 -15.58%
PBT 13,356 57,944 42,498 27,371 36,260 32,462 29,420 -40.84%
Tax -5,214 -13,709 -9,966 -6,328 -8,055 -7,513 -6,235 -11.20%
NP 8,142 44,235 32,532 21,043 28,205 24,949 23,185 -50.12%
-
NP to SH 8,141 44,241 32,545 21,056 28,219 24,969 23,193 -50.14%
-
Tax Rate 39.04% 23.66% 23.45% 23.12% 22.21% 23.14% 21.19% -
Total Cost 172,586 255,863 218,599 231,018 232,329 211,972 209,997 -12.22%
-
Net Worth 478,420 470,031 426,416 440,978 414,125 375,984 343,827 24.56%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 53,726 - - - 50,197 - - -
Div Payout % 659.95% - - - 177.88% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 478,420 470,031 426,416 440,978 414,125 375,984 343,827 24.56%
NOSH 256,266 255,540 255,425 255,276 252,883 247,358 247,358 2.38%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.51% 14.74% 12.95% 8.35% 10.83% 10.53% 9.94% -
ROE 1.70% 9.41% 7.63% 4.77% 6.81% 6.64% 6.75% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 70.64 117.48 98.35 99.46 103.80 95.78 94.27 -17.45%
EPS 3.18 17.32 12.75 8.31 11.20 10.10 9.40 -51.35%
DPS 21.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 1.87 1.84 1.67 1.74 1.65 1.52 1.39 21.80%
Adjusted Per Share Value based on latest NOSH - 255,276
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 70.02 116.26 97.29 97.65 100.93 91.79 90.34 -15.58%
EPS 3.15 17.14 12.61 8.16 10.93 9.67 8.99 -50.20%
DPS 20.81 0.00 0.00 0.00 19.45 0.00 0.00 -
NAPS 1.8535 1.821 1.652 1.7084 1.6044 1.4566 1.332 24.56%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.23 2.99 2.73 3.75 3.75 3.98 2.83 -
P/RPS 4.57 2.55 2.78 3.77 3.61 4.16 3.00 32.29%
P/EPS 101.51 17.26 21.42 45.14 33.35 39.43 30.18 123.99%
EY 0.99 5.79 4.67 2.22 3.00 2.54 3.31 -55.17%
DY 6.50 0.00 0.00 0.00 5.33 0.00 0.00 -
P/NAPS 1.73 1.63 1.63 2.16 2.27 2.62 2.04 -10.37%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 17/11/22 18/08/22 27/05/22 24/02/22 18/11/21 19/08/21 -
Price 3.45 3.18 3.13 3.24 3.78 3.80 2.81 -
P/RPS 4.88 2.71 3.18 3.26 3.64 3.97 2.98 38.80%
P/EPS 108.42 18.36 24.56 39.00 33.62 37.65 29.97 135.10%
EY 0.92 5.45 4.07 2.56 2.97 2.66 3.34 -57.56%
DY 6.09 0.00 0.00 0.00 5.29 0.00 0.00 -
P/NAPS 1.84 1.73 1.87 1.86 2.29 2.50 2.02 -6.01%

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