FPI | FORMOSA PROSONIC INDUSTRIES
2.72 (0.37%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
FPI Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
FPI Quarter Reports
Customize
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 20 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 200.65 | -21.89 | -18.10 | -9.0% | 0.00 | -7.06 | 8.5% | 14.4% | 178.5% | 137.0% | ||||||||
| 23 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 184.99 | 29.41 | 23.06 | 12.5% | 0.00 | 9.00 | 24.0% | 5.0% | 19.5% | 12.5% | ||||||||
| 24 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 149.20 | 36.65 | 28.65 | 19.2% | 0.00 | 11.21 | 3.1% | 36.6% | 11.5% | 194.9% | ||||||||
| 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% |
FPI Historical Dividends
FPI Financial Ratios
| EPS | 25.57 sen |
| Trailing PE (Sector Median: 17.0) | 10.6 |
| PEG | 10.6 |
| Altman Z | 2.4 |
| Beaver | 0.128 |
| Current Ratio | 4.18 |
| Debt-Equity (DE) Ratio | 0.28 |
| FCF Yield | 2.91 % |
| Revenue QoQ | 8.46 % |
| Revenue YoY | -14.42% |
| Profit QoQ | -178.51 % |
| Profit YoY | -137.04 % |
| Profit Margin (Sector Median: 5.0) | 9.58 % |
| ROE (ROIC: 23.81) | 23.81 % |
| Dividend Per Share (DPS) | 23.0 sen |
| Dividend Yield (DY) | 8.46 % |
FPI Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 17.0) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 5.0) | |
| ROE (ROIC: 19.8) | |
| Altman Z |
FPI 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) | 2.02 | Consistent QR FV |
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] | -18.1 |
| 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 |
FPI 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
FPI Summary
Market Cap: 702 M.
Market Cap Class: Middlers
Number of Shares: 258 M.
Adjusted Float: 68.0%.
Stock highly correlated with
UEMS (89%)
OFI (88%)
GUOCO (86%)
IOIPG (86%)
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
FPI Top Shareholdings
Updated on 31-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Wistron Corporation | 26.95% | 188.75 |
| Chang Song-Hai | 5.06% | 35.44 |
| Wu Swee Ngor | 2.49% | 17.44 |
| Shih Chao Yuan | 2.43% | 17.0 |
| Manulife Investment Shariah Progress Fund | 2.21% | 15.48 |
| Chee Sai Mun | 1.99% | 13.94 |
| Citibank New York | 1.79% | 12.54 |
| Tan Lee Hwa | 1.72% | 12.05 |
| Akros Trading Malaysia Sdn. Bhd. | 1.66% | 11.63 |
| Wang Wei-Nan | 1.07% | 7.49 |
| Foo Khen Ling | 1.02% | 7.14 |
| Au Yong Mun Yue | 0.99% | 6.93 |
| DBS Bank | 0.8% | 5.6 |
| Shih Huang Hsiu Fang | 0.78% | 5.46 |
| Chang Kei-Poi | 0.78% | 5.46 |
| Tabung Haji | 0.67% | 4.69 |
| Civetta Nanjia Fund | 0.64% | 4.48 |
| Fong Siling | 0.58% | 4.06 |
| UOB Kay Hian Pte Ltd | 0.5% | 3.5 |
| Chen Ching Sen | 0.49% | 3.42 |
| KAF Tactical Fund | 0.47% | 3.29 |
| Yeo Khee Huat | 0.39% | 2.73 |
| Gibraltar BSN Aggressive Fund | 0.38% | 2.66 |
| Loh Kam Mooi | 0.36% | 2.52 |
| Malaysian Timber Council | 0.36% | 2.52 |
| Joseph Lam Wai | 0.31% | 2.17 |
| Phillip Capital Management Sdn Bhd | 0.31% | 2.17 |
| Aham Asset Management Berhad | 0.28% | 1.96 |
| Ronie Tan Choo Seng | 0.27% | 1.89 |
| Koh Meng Ching | 0.14% | 1.02 |