[FPI] YoY Cumulative 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- 154.56%
YoY- 22.63%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 285,482 503,192 441,420 232,132 330,251 219,504 178,030 8.18%
PBT 45,985 69,869 56,012 18,189 21,347 17,167 21,346 13.63%
Tax -9,930 -16,294 -12,320 -4,328 -4,473 -3,438 -3,893 16.88%
NP 36,055 53,575 43,692 13,861 16,874 13,729 17,453 12.84%
-
NP to SH 36,065 53,601 43,710 13,855 16,856 13,718 17,356 12.95%
-
Tax Rate 21.59% 23.32% 22.00% 23.79% 20.95% 20.03% 18.24% -
Total Cost 249,427 449,617 397,728 218,271 313,377 205,775 160,577 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 7.82% 12.57% 12.71% 4.67% 5.93% 5.09% 6.88% -
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 111.41 197.07 178.45 93.84 133.51 88.74 71.97 7.55%
EPS 14.07 21.07 17.70 5.60 6.80 5.60 7.00 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 110.65 195.03 171.09 89.97 128.00 85.08 69.00 8.18%
EPS 13.98 20.78 16.94 5.37 6.53 5.32 6.73 12.95%
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 2.11 1.39 1.59 1.49 1.30 1.50 1.27 8.82%
P/EPS 16.70 13.00 16.02 24.99 25.53 23.98 13.04 4.20%
EY 5.99 7.69 6.24 4.00 3.92 4.17 7.67 -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 2.37 1.59 1.57 1.49 1.25 1.66 1.61 6.65%
P/EPS 18.76 14.91 15.90 24.99 24.51 26.51 16.53 2.13%
EY 5.33 6.71 6.29 4.00 4.08 3.77 6.05 -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