[FPI] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
13-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -1.12%
YoY- -2.6%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 766,308 1,000,647 975,276 668,079 671,267 504,095 376,614 12.56%
PBT 117,285 138,591 107,297 51,164 49,257 43,830 32,510 23.83%
Tax -28,853 -31,862 -25,551 -12,391 -9,480 -5,317 -5,124 33.36%
NP 88,432 106,729 81,746 38,773 39,777 38,513 27,386 21.56%
-
NP to SH 88,447 106,789 81,778 38,749 39,782 38,675 27,071 21.80%
-
Tax Rate 24.60% 22.99% 23.81% 24.22% 19.25% 12.13% 15.76% -
Total Cost 677,876 893,918 893,530 629,306 631,490 465,582 349,228 11.68%
-
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 53,726 50,197 34,630 27,209 24,735 19,788 14,841 23.90%
Div Payout % 60.74% 47.01% 42.35% 70.22% 62.18% 51.17% 54.82% -
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 11.54% 10.67% 8.38% 5.80% 5.93% 7.64% 7.27% -
ROE 19.18% 25.04% 23.78% 13.05% 13.99% 14.34% 10.73% -
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 299.06 391.89 394.28 270.09 271.37 203.79 152.25 11.90%
EPS 34.52 41.82 33.06 15.67 16.08 15.64 10.94 21.09%
DPS 21.00 19.66 14.00 11.00 10.00 8.00 6.00 23.20%
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 - 247,358
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 297.01 387.84 378.01 258.94 260.18 195.38 145.97 12.56%
EPS 34.28 41.39 31.70 15.02 15.42 14.99 10.49 21.80%
DPS 20.82 19.46 13.42 10.55 9.59 7.67 5.75 23.90%
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 0.79 0.70 0.72 0.52 0.64 0.65 0.60 4.68%
P/EPS 6.81 6.53 8.56 8.94 10.82 8.51 8.36 -3.35%
EY 14.69 15.32 11.68 11.19 9.24 11.76 11.96 3.48%
DY 8.94 7.20 4.95 7.86 5.75 6.02 6.56 5.29%
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 0.88 0.80 0.71 0.52 0.62 0.72 0.76 2.47%
P/EPS 7.65 7.48 8.50 8.94 10.38 9.40 10.60 -5.28%
EY 13.07 13.36 11.77 11.19 9.63 10.64 9.43 5.58%
DY 7.95 6.28 4.98 7.86 5.99 5.44 5.17 7.43%
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