[FPI] YoY TTM 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- -6.13%
YoY- 3.16%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 841,192 982,698 849,712 747,827 606,127 484,374 350,176 15.71%
PBT 126,224 125,513 88,634 51,751 47,356 45,016 27,668 28.76%
Tax -31,592 -28,131 -21,612 -12,531 -9,386 -5,147 -3,713 42.85%
NP 94,632 97,382 67,022 39,220 37,970 39,869 23,955 25.71%
-
NP to SH 94,642 97,437 67,044 39,189 37,988 39,986 21,690 27.81%
-
Tax Rate 25.03% 22.41% 24.38% 24.21% 19.82% 11.43% 13.42% -
Total Cost 746,560 885,316 782,690 708,607 568,157 444,505 326,221 14.78%
-
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 53,726 50,197 34,630 27,209 24,735 19,788 14,841 23.90%
Div Payout % 56.77% 51.52% 51.65% 69.43% 65.11% 49.49% 68.43% -
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 11.25% 9.91% 7.89% 5.24% 6.26% 8.23% 6.84% -
ROE 19.32% 22.10% 18.82% 12.38% 12.59% 14.18% 8.86% -
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 327.93 387.75 343.52 302.33 245.04 195.82 141.57 15.02%
EPS 36.89 38.45 27.10 15.84 15.36 16.17 8.77 27.03%
DPS 21.00 19.81 14.00 11.00 10.00 8.00 6.00 23.20%
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 326.04 380.88 329.34 289.85 234.93 187.74 135.72 15.72%
EPS 36.68 37.77 25.99 15.19 14.72 15.50 8.41 27.80%
DPS 20.82 19.46 13.42 10.55 9.59 7.67 5.75 23.90%
NAPS 1.899 1.7092 1.3806 1.2272 1.1697 1.093 0.9491 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 0.90 0.97 0.86 0.47 0.73 0.79 0.61 6.69%
P/EPS 8.00 9.75 10.96 8.96 11.72 9.53 9.86 -3.42%
EY 12.51 10.25 9.13 11.16 8.53 10.50 10.14 3.56%
DY 7.12 5.28 4.71 7.75 5.56 5.19 6.94 0.42%
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 0.91 -
P/RPS 0.73 0.84 0.77 0.45 0.71 0.75 0.64 2.21%
P/EPS 6.50 8.43 9.70 8.58 11.33 9.03 10.38 -7.50%
EY 15.37 11.87 10.31 11.65 8.83 11.07 9.64 8.08%
DY 8.75 6.11 5.32 8.09 5.75 5.48 6.59 4.83%
P/NAPS 1.26 1.86 1.83 1.06 1.43 1.28 0.92 5.37%

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