[FPI] YoY Quarter Result on 30-Sep-2020 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 205.46%
YoY- 62.66%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 234,458 300,098 236,921 281,048 260,612 192,033 153,297 7.33%
PBT 61,183 57,944 32,462 33,407 20,710 19,731 16,669 24.18%
Tax -12,347 -13,709 -7,513 -7,573 -4,817 -3,117 -2,283 32.47%
NP 48,836 44,235 24,949 25,834 15,893 16,614 14,386 22.58%
-
NP to SH 48,871 44,241 24,969 25,839 15,885 16,656 14,575 22.33%
-
Tax Rate 20.18% 23.66% 23.14% 22.67% 23.26% 15.80% 13.70% -
Total Cost 185,622 255,863 211,972 255,214 244,719 175,419 138,911 4.94%
-
Net Worth 507,674 470,031 375,984 321,565 301,776 286,935 267,146 11.28%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 507,674 470,031 375,984 321,565 301,776 286,935 267,146 11.28%
NOSH 256,965 255,540 247,358 247,358 247,358 247,358 247,358 0.63%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 20.83% 14.74% 10.53% 9.19% 6.10% 8.65% 9.38% -
ROE 9.63% 9.41% 6.64% 8.04% 5.26% 5.80% 5.46% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 91.90 117.48 95.78 113.62 105.36 77.63 61.97 6.78%
EPS 19.16 17.32 10.10 10.40 6.40 6.70 5.90 21.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.84 1.52 1.30 1.22 1.16 1.08 10.71%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 90.87 116.32 91.83 108.93 101.01 74.43 59.42 7.33%
EPS 18.94 17.15 9.68 10.01 6.16 6.46 5.65 22.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9677 1.8218 1.4573 1.2464 1.1697 1.1121 1.0354 11.28%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.77 2.99 3.98 1.54 1.65 1.54 1.28 -
P/RPS 3.01 2.55 4.16 1.36 1.57 1.98 2.07 6.43%
P/EPS 14.46 17.26 39.43 14.74 25.69 22.87 21.72 -6.55%
EY 6.92 5.79 2.54 6.78 3.89 4.37 4.60 7.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.63 2.62 1.18 1.35 1.33 1.19 2.62%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 16/11/23 17/11/22 18/11/21 19/11/20 14/11/19 15/11/18 16/11/17 -
Price 2.94 3.18 3.80 1.85 1.58 1.61 1.59 -
P/RPS 3.20 2.71 3.97 1.63 1.50 2.07 2.57 3.71%
P/EPS 15.35 18.36 37.65 17.71 24.60 23.91 26.98 -8.96%
EY 6.52 5.45 2.66 5.65 4.06 4.18 3.71 9.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.73 2.50 1.42 1.30 1.39 1.47 0.11%

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