FORMOSA PROSONIC INDUSTRIES
KLSE (MYR): FPI (9172)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
2.85
Today's Change
+0.01 (0.35%)
Day's Change
2.84 - 2.87
Trading Volume
217,900
Financial
Market Cap
735 Million
NOSH
258 Million
Latest Quarter
31-Dec-2023 [#4]
Announcement Date
22-Feb-2024
Next Quarter
31-Mar-2024
Est. Ann. Date
26-May-2024
Est. Ann. Due Date
30-May-2024
QoQ | YoY
-33.73% | 297.83%
Revenue | NP to SH
673,884.000 | 117,323.000
RPS | P/RPS
261.19 Cent | 1.09
EPS | P/E | EY
45.47 Cent | 6.27 | 15.96%
DPS | DY | Payout %
22.75 Cent | 7.98% | 50.02%
NAPS | P/NAPS
2.10 | 1.36
QoQ | YoY
26.05% | 10.7%
NP Margin | ROE
17.40% | 21.69%
F.Y. | Ann. Date
31-Dec-2023 | 22-Feb-2024
Latest Audited Result
31-Dec-2023
Announcement Date
24-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
24-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
673,884.000 | 117,323.000
RPS | P/RPS
261.19 Cent | 1.09
EPS | P/E | EY
45.47 Cent | 6.27 | 15.96%
DPS | DY | Payout %
22.75 Cent | 7.98% | 50.02%
NAPS | P/NAPS
2.10 | 1.36
YoY
10.7%
NP Margin | ROE
17.40% | 21.69%
F.Y. | Ann. Date
31-Dec-2023 | 22-Feb-2024
Revenue | NP to SH
673,884.000 | 117,323.000
RPS | P/RPS
261.19 Cent | 1.09
EPS | P/E | EY
45.47 Cent | 6.27 | 15.96%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
3.6% | 10.7%
NP Margin | ROE
17.40% | 21.69%
F.Y. | Ann. Date
31-Dec-2023 | 22-Feb-2024
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 673,884 | 673,884 | 673,884 | 984,018 | 938,875 | 765,988 | 766,198 | 560,520 | 462,621 | 343,822 | 310,008 | 463,168 | 4.25% | |
| PBT | 144,455 | 144,455 | 144,455 | 141,169 | 124,734 | 69,474 | 54,322 | 45,077 | 48,009 | 16,094 | 21,644 | 8,756 | 36.51% | |
| Tax | -27,177 | -27,177 | -27,177 | -35,217 | -27,888 | -17,559 | -12,536 | -8,445 | -5,772 | -324 | 435 | -1,061 | 43.35% | |
| NP | 117,278 | 117,278 | 117,278 | 105,952 | 96,846 | 51,915 | 41,786 | 36,632 | 42,237 | 15,770 | 22,079 | 7,695 | 35.32% | |
| - | ||||||||||||||
| NP to SH | 117,323 | 117,323 | 117,323 | 105,983 | 96,898 | 51,923 | 41,750 | 36,644 | 42,313 | 13,543 | 19,365 | 7,589 | 35.53% | |
| - | ||||||||||||||
| Tax Rate | 18.81% | 18.81% | 18.81% | 24.95% | 22.36% | 25.27% | 23.08% | 18.73% | 12.02% | 2.01% | -2.01% | 12.12% | - | |
| Total Cost | 556,606 | 556,606 | 556,606 | 878,066 | 842,029 | 714,073 | 724,412 | 523,888 | 420,384 | 328,052 | 287,929 | 455,473 | 2.25% | |
| - | ||||||||||||||
| Net Worth | 540,917 | 540,917 | 540,917 | 478,420 | 414,125 | 333,933 | 309,197 | 294,637 | 277,040 | 252,305 | 267,146 | 250,437 | 8.92% | |
| Dividend | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Div | 58,684 | 58,684 | 58,684 | 53,726 | 50,197 | 34,630 | 27,209 | 24,759 | 19,788 | 14,841 | 17,315 | 7,588 | 25.50% | |
| Div Payout % | 50.02% | 50.02% | 50.02% | 50.69% | 51.80% | 66.70% | 65.17% | 67.57% | 46.77% | 109.59% | 89.41% | 100.00% | - | |
| Equity | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 540,917 | 540,917 | 540,917 | 478,420 | 414,125 | 333,933 | 309,197 | 294,637 | 277,040 | 252,305 | 267,146 | 250,437 | 8.92% | |
| NOSH | 257,066 | 257,066 | 257,066 | 256,266 | 252,883 | 247,358 | 247,358 | 247,594 | 247,358 | 247,358 | 247,358 | 247,358 | 0.42% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | 17.40% | 17.40% | 17.40% | 10.77% | 10.32% | 6.78% | 5.45% | 6.54% | 9.13% | 4.59% | 7.12% | 1.66% | - | |
| ROE | 21.69% | 21.69% | 21.69% | 22.15% | 23.40% | 15.55% | 13.50% | 12.44% | 15.27% | 5.37% | 7.25% | 3.03% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 264.11 | 264.11 | 264.11 | 384.62 | 374.08 | 309.67 | 309.75 | 226.39 | 187.02 | 139.00 | 125.33 | 183.09 | 4.15% | |
| EPS | 45.87 | 45.98 | 45.87 | 41.56 | 39.00 | 21.00 | 16.90 | 14.80 | 17.10 | 5.50 | 7.80 | 3.00 | 35.36% | |
| DPS | 23.00 | 23.00 | 23.00 | 21.00 | 20.00 | 14.00 | 11.00 | 10.00 | 8.00 | 6.00 | 7.00 | 3.00 | 25.38% | |
| NAPS | 2.12 | 2.12 | 2.12 | 1.87 | 1.65 | 1.35 | 1.25 | 1.19 | 1.12 | 1.02 | 1.08 | 0.99 | 8.82% | |
| Adjusted Per Share Value based on latest NOSH - 257,066 | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 261.19 | 261.19 | 261.19 | 381.40 | 363.90 | 296.89 | 296.97 | 217.25 | 179.31 | 133.26 | 120.16 | 179.52 | 4.25% | |
| EPS | 45.47 | 45.47 | 45.47 | 41.08 | 37.56 | 20.12 | 16.18 | 14.20 | 16.40 | 5.25 | 7.51 | 2.94 | 35.54% | |
| DPS | 22.75 | 22.75 | 22.75 | 20.82 | 19.46 | 13.42 | 10.55 | 9.60 | 7.67 | 5.75 | 6.71 | 2.94 | 25.50% | |
| NAPS | 2.0965 | 2.0965 | 2.0965 | 1.8543 | 1.6051 | 1.2943 | 1.1984 | 1.142 | 1.0738 | 0.9779 | 1.0354 | 0.9707 | 8.92% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 29/12/23 | 29/12/23 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
| Price | 2.87 | 2.87 | 2.87 | 3.23 | 3.75 | 2.27 | 1.61 | 1.68 | 1.72 | 0.865 | 0.89 | 0.76 | - | |
| P/RPS | 1.09 | 1.09 | 1.09 | 0.84 | 1.00 | 0.73 | 0.52 | 0.74 | 0.92 | 0.62 | 0.71 | 0.76 | 4.08% | |
| P/EPS | 6.24 | 6.24 | 6.24 | 7.80 | 9.71 | 10.81 | 9.54 | 11.35 | 10.05 | 15.80 | 11.37 | 25.33 | -14.40% | |
| EY | 16.02 | 16.02 | 16.02 | 12.83 | 10.30 | 9.25 | 10.48 | 8.81 | 9.95 | 6.33 | 8.80 | 3.95 | 16.82% | |
| DY | 8.01 | 8.01 | 8.01 | 6.50 | 5.33 | 6.17 | 6.83 | 5.95 | 4.65 | 6.94 | 7.87 | 3.95 | 8.16% | |
| P/NAPS | 1.35 | 1.35 | 1.35 | 1.73 | 2.27 | 1.68 | 1.29 | 1.41 | 1.54 | 0.85 | 0.82 | 0.77 | 6.43% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 22/02/24 | 22/02/24 | 22/02/24 | 23/02/23 | 24/02/22 | 25/02/21 | 20/02/20 | 21/02/19 | 28/02/18 | 23/02/17 | 26/02/16 | 09/02/15 | - | |
| Price | 3.02 | 3.02 | 3.02 | 3.45 | 3.78 | 2.93 | 1.76 | 2.00 | 1.82 | 1.01 | 0.91 | 0.84 | - | |
| P/RPS | 1.14 | 1.14 | 1.14 | 0.90 | 1.01 | 0.95 | 0.57 | 0.88 | 0.97 | 0.73 | 0.73 | 0.84 | 3.44% | |
| P/EPS | 6.57 | 6.57 | 6.57 | 8.33 | 9.79 | 13.96 | 10.43 | 13.51 | 10.64 | 18.45 | 11.62 | 28.00 | -14.86% | |
| EY | 15.23 | 15.23 | 15.23 | 12.01 | 10.21 | 7.16 | 9.59 | 7.40 | 9.40 | 5.42 | 8.60 | 3.57 | 17.47% | |
| DY | 7.62 | 7.62 | 7.62 | 6.09 | 5.29 | 4.78 | 6.25 | 5.00 | 4.40 | 5.94 | 7.69 | 3.57 | 8.78% | |
| P/NAPS | 1.42 | 1.42 | 1.42 | 1.84 | 2.29 | 2.17 | 1.41 | 1.68 | 1.63 | 0.99 | 0.84 | 0.85 | 5.86% | |
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
8 people like this. Showing 50 of 3,079 comments
Interest income and fx gain are recurring yearly. Interest income will parallel the increase in cash. For the past 6 years FPI’s PBT has consistently been higher than OP.
Also, in-spite of the high cash reserve RoE is more than 20%. It simply means FPI's capital expenditure requirements are low.
1 month ago
FPI... consistently earnings growth around #11%...plus dividend growth...3%...Hold some @2.95...🤓
1 month ago
Many batches- in out. Currently holding avr price 2.75 (after average up recently-last batch bought 2.94 days ago)
1 month ago
Will catch up with uchitec with time. Uchitec also hovered around RM3 for long time.
1 month ago
Parking 10% of my total investment $ here is enough for me. Not adding
1 month ago
How can I make Rm or more a day?
In conclusion, making an extra Rm100 a day is possible with some effort and creativity. You can start a blog, do freelance writing, complete online surveys, sell products online, drive for Grab or Food Panda, rent out your home or space, sell photos online, or become a virtual assistant.
1 month ago
Wonder why market still giving low valuation to FPI despite of its capability to distribute high dividend.
7.5% at current price, not to mention their net cash and dividend have been consistently increasing.
1 month ago
FPI now guarantees (word I seldom use) a 7.2% div yield if you invest BEFORE 8 Apr. 2024.
Told my nephew last weekend. the price merely inched up 3 sen to 3.14
Anyway, this post belong to FPI chat room.
There are other attractive Dividends if you want them.
Disclosure: Owns BOTH INsas and INsas WC, FPI amongst others.
Caveat Emptor
1 month ago
FPI with war cash reserves RM450million can declare dividends or better shares buy backs.
This year, FPI has extraordinaries gains.
Cap it at RM50million a year, it is sustainable foreseeable future
1 month ago
assume maintain EPS 40-41, at PE10, target price Rm4.0-Rm4.1.
More room to go.
3 weeks ago
I own FPI at marginally above neutral position. I like the stock but I would also remind myself not to be too greedy.
One thing to note is the Group MD is 68 years old Taiwanese, and last year a Board member retired. The Group MD apparently was appointed to his position in 1989 ... so, this may not exactly be a young, agile or dynamic company despite small cap. If the Group MD was say 10-15 years younger, with this kind of fundamentals and price action, I would load up even more, but as it is now, it's still good, and so, still deserve a full neutral position (which to me is around 3% capital) and maybe even up to 4% capital position due to its excellent fundamentals, financials, dividends, chart, etc.
Documenting my evolving thoughts here for future reference - http s://dividendguy67.blogspot.com/2024/04/fpi.html
3 weeks ago
FPI never reward its retail investors with Bonus Issue of ordinary shares or warrants. The last bonus issue was in 2008 which is 16 years ago.
3 weeks ago
Haha ... today, FPI went ex-div, and as I mentioned in my article a few days ago when price was 3.13+, I mentioned odds are good for price to drop to 2.85 and 4 days after I penned the article, it came true! .... LOL.
Nothing's changed for me. Expected price action. From company's left pocket to my right pocket.
Notwitstanding, my portfolio continues to make new all time high today. Thank-you Mr Market!
2 weeks ago
it's not surprising right since this is typical for share prices to drop on ex-date according to the div paid out.
2 weeks ago
Yes dividend is 23 sen but price dropped 37 sen so in real terms thats quire a big drop of 14 sen at 5%
2 weeks ago
This often happens with small caps , not sure if knee jerk reaction or due to algorithms but might be worth some research
2 weeks ago
TA Securities keeps 'overweight' on tech sector, top picks Inari, Elsoft and MPI.
https://klse.i3investor.com/web/stock/overview/0127
1 week ago
EMS strong recovery is expected in June.....with very weak RM.....it is expected EMS business will do very well loh!
1 week ago
FPI... consistently earnings growth around #11%...plus dividend growth...3%...Hold some @2.95...!?
Slow Momentum...50/200SMA....@4.20.!?
1 week ago
Post a Comment
Featured Posts
New Update. Discover investment communities that resonate with your ideas
One App To Trade Malaysia & US Stock With 0* Commission
MQ Trading Signals
Time
Signal
Duration
Type
2024-04-26 16:40:00
ADX
5 Mins
SELL
2024-04-26 16:40:00
TURTLE SYSTEM 20
5 Mins
SELL
2024-04-26 16:40:00
TURTLE SYSTEM 55
5 Mins
SELL
2024-04-26 16:35:00
TURTLE SYSTEM 20
5 Mins
BUY
2024-04-26 16:35:00
TURTLE SYSTEM 55
5 Mins
BUY
Apps
Top Articles
1
Good Articles to Share
Malaysia in Talks With Tycoons on Casino to Revive $100 Billion Forest City
3
4
5
6
7
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
Dhando
Export of Sony products will be record high in Q1.
1 month ago