FPI | FORMOSA PROSONIC INDUSTRIES

9 9
3.05 (1.67%)

T-O (am): 0.000 (08:59:00)
T-O (pm): 3.04 (14:29:00)
Last updated: 16:21

Fundamental
Technical
Total Score

FPI | FORMOSA PROSONIC INDUSTRIES


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
22 Feb 24 Q4 Dec 23 4 31 Dec 23 153.94 37.29 32.39 21.0% 23.00 12.69 34.3% 14.8% 33.7% 297.8%
16 Nov 23 Q3 Sep 23 3 31 Dec 23 234.46 61.18 48.87 20.8% 0.00 19.16 33.0% 21.9% 85.5% 10.5%
17 Aug 23 Q2 Jun 23 2 31 Dec 23 176.25 33.56 26.35 14.9% 0.00 10.28 61.4% 29.8% 171.2% 19.0%
26 May 23 Q1 Mar 23 1 31 Dec 23 109.23 12.43 9.71 8.9% 0.00 3.79 39.6% 56.7% 19.3% 53.9%
23 Feb 23 Q4 Dec 22 4 31 Dec 22 180.73 13.36 8.14 4.5% 21.00 3.18 39.8% 30.6% 81.6% 71.2%
17 Nov 22 Q3 Sep 22 3 31 Dec 22 300.10 57.94 44.24 14.7% 0.00 17.32 19.5% 26.7% 35.9% 77.2%
18 Aug 22 Q2 Jun 22 2 31 Dec 22 251.13 42.50 32.55 13.0% 0.00 12.75 0.4% 7.7% 54.6% 40.3%
27 May 22 Q1 Mar 22 1 31 Dec 22 252.06 27.37 21.06 8.3% 0.00 8.31 3.2% 21.0% 25.4% 2.6%
24 Feb 22 Q4 Dec 21 4 31 Dec 21 260.53 36.26 28.22 10.8% 20.00 11.20 10.0% 3.1% 13.0% 130.8%
18 Nov 21 Q3 Sep 21 3 31 Dec 21 236.92 32.46 24.97 10.5% 0.00 10.10 1.6% 15.7% 7.7% 3.4%
19 Aug 21 Q2 Jun 21 2 31 Dec 21 233.18 29.42 23.19 9.9% 0.00 9.40 12.0% 116.7% 13.0% 174.2%
28 May 21 Q1 Mar 21 1 31 Dec 21 208.24 26.59 20.52 9.8% 0.00 8.30 17.6% 67.2% 67.8% 280.2%
25 Feb 21 Q4 Dec 20 4 31 Dec 20 252.81 17.88 12.23 4.8% 14.00 4.90 10.1% 44.2% 52.7% 35.7%
19 Nov 20 Q3 Sep 20 3 31 Dec 20 281.05 33.41 25.84 9.2% 0.00 10.40 161.2% 7.8% 205.5% 62.7%
13 Aug 20 Q2 Jun 20 2 31 Dec 20 107.62 10.76 8.46 7.9% 0.00 3.40 13.6% 42.6% 56.8% 4.9%
27 May 20 Q1 Mar 20 1 31 Dec 20 124.51 7.43 5.40 4.3% 0.00 2.20 29.0% 12.9% 40.1% 32.2%
20 Feb 20 Q4 Dec 19 4 31 Dec 19 175.34 12.27 9.01 5.1% 11.00 3.60 32.7% 17.7% 43.3% 43.7%
14 Nov 19 Q3 Sep 19 3 31 Dec 19 260.61 20.71 15.88 6.1% 0.00 6.40 39.1% 113.2% 78.5% 123.6%
22 Aug 19 Q2 Jun 19 2 31 Dec 19 187.37 11.34 8.90 4.8% 0.00 3.60 31.1% 92.6% 11.8% 34.6%
24 May 19 Q1 Mar 19 1 31 Dec 19 142.88 10.00 7.96 5.6% 0.00 3.20 4.1% 8.8% 26.9% 23.4%
21 Feb 19 Q4 Dec 18 4 31 Dec 18 148.98 8.18 6.27 4.2% 10.00 2.50 21.9% 2.8% 11.8% 57.0%
16 Aug 18 Q2 Jun 18 2 31 Dec 18 122.23 9.44 7.11 5.8% 0.00 2.90 25.6% 19.2% 7.4% 15.6%
25 May 18 Q1 Mar 18 1 31 Dec 18 97.28 7.72 6.61 6.8% 0.00 2.70 25.9% 28.8% 36.3% 26.0%
28 Feb 18 Q4 Dec 17 4 31 Dec 17 131.29 9.99 10.38 7.9% 8.00 4.20 14.3% 43.8% 28.8% 338.6%
16 Nov 17 Q3 Sep 17 3 31 Dec 17 153.30 16.67 14.57 9.5% 0.00 5.90 49.5% 42.9% 73.2% 98.3%
17 Aug 17 Q2 Jun 17 2 31 Dec 17 102.50 10.63 8.42 8.2% 0.00 3.40 35.7% 34.8% 5.9% 177.3%
17 May 17 Q1 Mar 17 1 31 Dec 17 75.53 10.72 8.94 11.8% 0.00 3.60 17.3% 9.2% 277.7% 1027.4%
23 Feb 17 Q4 Dec 16 4 31 Dec 16 91.33 3.79 2.37 2.6% 6.00 1.00 14.8% 12.9% 67.8% 73.8%
10 Nov 16 Q3 Sep 16 3 31 Dec 16 107.26 7.38 7.35 6.8% 0.00 3.00 41.0% 17.0% 142.1% 18.8%
12 Aug 16 Q2 Jun 16 2 31 Dec 16 76.07 5.79 3.04 4.0% 0.00 1.20 10.0% 34.1% 282.7% 2.5%
22 Apr 16 Q1 Mar 16 1 31 Dec 16 69.17 -0.86 0.79 1.1% 0.00 0.30 34.0% 10.1% 91.2% 147.4%
26 Feb 16 Q4 Dec 15 4 31 Dec 15 104.81 10.46 9.03 8.6% 7.00 3.60 14.3% 7.2% 0.1% 2111.6%
06 Nov 15 Q3 Sep 15 3 31 Dec 15 91.70 11.61 9.04 9.9% 0.00 3.70 20.6% 36.8% 205.4% 127.0%
28 Aug 15 Q2 Jun 15 2 31 Dec 15 115.47 3.89 2.96 2.6% 0.00 1.20 50.0% 6.4% 276.9% 1.0%
24 Apr 15 Q1 Mar 15 1 31 Dec 15 76.95 -1.69 -1.67 -2.2% 0.00 -0.70 21.3% 21.8% 272.8% 257.5%
09 Feb 15 31/12/14 4 31/12/14 97.75 -1.15 -0.45 -0.5% 3.00 -0.20 32.6% 17.3% 111.3% 111.3%

Historical Dividends

Financial Ratios

EPS 45.59 sen
Trailing PE (Sector Median: 15.1) 6.7
PEG 0.07
Altman Z 2.3
Beaver 0.58
Current Ratio 4.0
Debt-Equity (DE) Ratio 0.29
FCF Yield 11.31 %
Revenue QoQ -34.34 %
Revenue YoY -14.82%
Profit QoQ -33.73 %
Profit YoY 297.83 %
Profit Margin (Sector Median: 4.9) 17.41 %
ROE (ROIC: 21.67) 21.67 %
Dividend Per Share (DPS) 23.0 sen
Dividend Yield (DY) 7.54 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 15.1)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 4.9)
ROE (ROIC: 16.7)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Graham Formula
Graham Number
Net Tangible Asset (NTA) 2.12
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 32.39
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 73.51
Expected Revenue (M) 931.66
Expected Growth (%) 9.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


MR LEOW ING SENG reduced 30000.0 units announced on 29 Sep 2021 at ~RM4.04

MR LEOW ING SENG reduced 20000.0 units announced on 28 Sep 2021 at ~RM4.01

MR LEOW ING SENG reduced 50000.0 units announced on 27 Sep 2021 at ~RM4.05

MR KOH MENG CHING added 50000.0 units announced on 27 Apr 2021 at ~RM2.52

Summary


Market Cap: 784 M.

Number of Shares: 257 M.

Adjusted Float: 68.0%.

Stock highly correlated with

IND-PROD (88%)

3A (87%)

INNO (82%)

MTAG (82%)

Formosa Prosonic Industries Berhad, together with its subsidiaries is engaged in the manufacture, assembly, and sale of speaker systems primarily in Malaysia. It offers micro speaker systems, hi-fi speakers, home theater systems, multimedia speakers, car speakers, flat speakers, projection television cabinets, audio panels, and car and audio amplifiers. The company also manufactures integrated circuit cards; printed circuit boards; speaker units and speaker cords; and plastic components for audio and video equipment. In addition, Formosa Prosonic Industries offer consultancy services, system development, and integrated solutions for business application software, and also provides engineering design and marketing services. Besides Malaysia it also operates in other parts of Asia, Europe, and North America. The company was founded in 1989 and is based in Port Klang, Malaysia.

Sectors: Consumer Products, Household Goods, Consumer Products & Services, Manufacturing, Electronic Manufacturing Services (EMS)

Code: 9172

Website: http://www.fp-group.com

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 31-Mar-2023

Shareholder % Value (M)
Wistron Corporation 26.95% 211.55
Chang Song-Hai 5.06% 39.72
Wu Swee Ngor 2.49% 19.55
Shih Chao Yuan 2.41% 18.92
Manulife Investment Shariah Progress Fund 2.21% 17.35
Chee Sai Mun 1.99% 15.62
Citibank New York 1.79% 14.05
Tan Lee Hwa 1.72% 13.5
Akros Trading Malaysia Sdn. Bhd. 1.66% 13.03
Wang Wei-Nan 1.07% 8.4
Foo Khen Ling 1.02% 8.01
Au Yong Mun Yue 0.99% 7.77
DBS Bank 0.8% 6.28
Shih Huang Hsiu Fang 0.78% 6.12
Chang Kei-Poi 0.78% 6.12
Tabung Haji 0.67% 5.26
Chen Ching Sen 0.67% 5.23
Civetta Nanjia Fund 0.64% 5.02
Fong Siling 0.58% 4.55
UOB Kay Hian Pte Ltd 0.5% 3.92
KAF Tactical Fund 0.47% 3.69
Yeo Khee Huat 0.39% 3.06
Gibraltar BSN Aggressive Fund 0.38% 2.98
Loh Kam Mooi 0.36% 2.83
Malaysian Timber Council 0.36% 2.83
Joseph Lam Wai 0.31% 2.43
Phillip Capital Management Sdn Bhd 0.31% 2.43
Aham Asset Management Berhad 0.28% 2.2
Ronie Tan Choo Seng 0.27% 2.12
Koh Meng Ching 0.14% 1.14
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.