[FPI] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -48.3%
YoY- -32.19%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 436,940 1,008,244 832,952 498,056 571,540 389,112 302,100 6.34%
PBT 49,704 109,484 106,368 29,728 40,012 30,896 42,868 2.49%
Tax -10,812 -25,312 -24,340 -8,128 -8,148 -4,384 -6,884 7.81%
NP 38,892 84,172 82,028 21,600 31,864 26,512 35,984 1.30%
-
NP to SH 38,860 84,224 82,068 21,584 31,828 26,452 35,760 1.39%
-
Tax Rate 21.75% 23.12% 22.88% 27.34% 20.36% 14.19% 16.06% -
Total Cost 398,048 924,072 750,924 476,456 539,676 362,600 266,116 6.93%
-
Net Worth 489,951 440,978 356,195 316,618 301,776 281,988 244,884 12.24%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 489,951 440,978 356,195 316,618 301,776 281,988 244,884 12.24%
NOSH 256,965 255,276 247,358 247,358 247,358 247,358 247,358 0.63%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 8.90% 8.35% 9.85% 4.34% 5.58% 6.81% 11.91% -
ROE 7.93% 19.10% 23.04% 6.82% 10.55% 9.38% 14.60% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 170.33 397.83 336.74 201.35 231.06 157.31 122.13 5.69%
EPS 15.16 33.24 33.20 8.80 12.80 10.80 14.40 0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.74 1.44 1.28 1.22 1.14 0.99 11.56%
Adjusted Per Share Value based on latest NOSH - 247,358
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 169.28 390.61 322.70 192.95 221.42 150.75 117.04 6.34%
EPS 15.05 32.63 31.79 8.36 12.33 10.25 13.85 1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8981 1.7084 1.38 1.2266 1.1691 1.0925 0.9487 12.24%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.95 3.75 2.97 1.42 1.80 1.54 0.865 -
P/RPS 1.73 0.94 0.88 0.71 0.78 0.98 0.71 15.99%
P/EPS 19.47 11.28 8.95 16.27 13.99 14.40 5.98 21.73%
EY 5.14 8.86 11.17 6.14 7.15 6.94 16.71 -17.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.16 2.06 1.11 1.48 1.35 0.87 9.98%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 27/05/22 28/05/21 27/05/20 24/05/19 25/05/18 17/05/17 -
Price 2.40 3.24 2.63 1.36 1.74 1.46 0.84 -
P/RPS 1.41 0.81 0.78 0.68 0.75 0.93 0.69 12.64%
P/EPS 15.84 9.75 7.93 15.59 13.52 13.65 5.81 18.18%
EY 6.31 10.26 12.62 6.42 7.39 7.32 17.21 -15.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.86 1.83 1.06 1.43 1.28 0.85 6.77%

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