[FPI] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 27.28%
YoY- 22.63%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 570,964 1,006,384 882,840 464,264 660,502 439,008 356,060 8.18%
PBT 91,970 139,738 112,024 36,378 42,694 34,334 42,692 13.63%
Tax -19,860 -32,588 -24,640 -8,656 -8,946 -6,876 -7,786 16.88%
NP 72,110 107,150 87,384 27,722 33,748 27,458 34,906 12.84%
-
NP to SH 72,130 107,202 87,420 27,710 33,712 27,436 34,712 12.95%
-
Tax Rate 21.59% 23.32% 22.00% 23.79% 20.95% 20.03% 18.24% -
Total Cost 498,854 899,234 795,456 436,542 626,754 411,550 321,154 7.61%
-
Net Worth 461,226 426,416 343,827 296,829 284,461 269,620 252,305 10.57%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 461,226 426,416 343,827 296,829 284,461 269,620 252,305 10.57%
NOSH 256,965 255,425 247,358 247,358 247,358 247,358 247,358 0.63%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 12.63% 10.65% 9.90% 5.97% 5.11% 6.25% 9.80% -
ROE 15.64% 25.14% 25.43% 9.34% 11.85% 10.18% 13.76% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 222.83 394.14 356.91 187.69 267.02 177.48 143.95 7.55%
EPS 28.14 42.14 35.40 11.20 13.60 11.20 14.00 12.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.67 1.39 1.20 1.15 1.09 1.02 9.92%
Adjusted Per Share Value based on latest NOSH - 255,425
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 221.30 390.07 342.18 179.94 256.00 170.16 138.01 8.18%
EPS 27.96 41.55 33.88 10.74 13.07 10.63 13.45 12.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7877 1.6527 1.3326 1.1505 1.1025 1.045 0.9779 10.57%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 2.35 2.73 2.83 1.40 1.74 1.33 0.915 -
P/RPS 1.05 0.69 0.79 0.75 0.65 0.75 0.64 8.59%
P/EPS 8.35 6.50 8.01 12.50 12.77 11.99 6.52 4.20%
EY 11.98 15.38 12.49 8.00 7.83 8.34 15.34 -4.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.63 2.04 1.17 1.51 1.22 0.90 6.45%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 17/08/23 18/08/22 19/08/21 13/08/20 22/08/19 16/08/18 17/08/17 -
Price 2.64 3.13 2.81 1.40 1.67 1.47 1.16 -
P/RPS 1.18 0.79 0.79 0.75 0.63 0.83 0.81 6.46%
P/EPS 9.38 7.46 7.95 12.50 12.25 13.25 8.27 2.12%
EY 10.66 13.41 12.58 8.00 8.16 7.55 12.10 -2.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.87 2.02 1.17 1.45 1.35 1.14 4.32%

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