YOLFTbeta
91

Formosa Prosonic Industries

9172 · KLSE · Technology / Consumer Electronics

1.17MYR+0.01 (+0.86%)

Price History

Full chart

Market Stats

Previous Close1.16
Open1.16
Day Range1.16 – 1.18
52-Week Range0.7461 – 1.25
Volume265.90K
Market Cap280.47M
P/E (TTM)6.18
Forward P/E8.87
EPS0.17
Dividend Yield9.52%
Beta0.29
50-Day Avg1.12
200-Day Avg1.08

About

Formosa Prosonic Industries Berhad, together with its subsidiaries, manufactures and sells speaker system products in Malaysia. The company offers consumer and home entertainment products, including portable and outdoor speakers, sound bars, home theater systems, ambient room wireless and bookshelf speakers, and TV stands. It also provides musical instrument solutions comprising acoustic pianos, guitar amplifiers, drum sets, and synthesizers. In addition, the company offers automotive solutions consisting of car speakers and subwoofers solutions. Further, it provides furniture solutions, such as study desks, cupboards, pet homes, and TV cabinets. Additionally, the company offers engineering and design services, plastic components, and transducers, as well as manufactures and sells speaker driver units; and provides in-house assembly and woodworking. Formosa Prosonic Industries Berhad was incorporated in 1988 and is headquartered in Port Klang, Malaysia.

Company Details

  • SectorTechnology
  • IndustryConsumer Electronics
  • CEOMr. Chao Yuan Shih
  • Employees0
  • HeadquartersNo.2, Jalan Sultan Mohamed 1, Port Klang, Malaysia, 42000, Malaysia
  • Websitehttps://www.fp-group.com

Leadership

  • Mr. Chao Yuan ShihGroup MD & Director · b. 1956
  • Mr. Lien Kieung ChongGeneral Manager of Finance & Accounts Department · b. 1970
  • Mr. Hong Yip CheongExecutive Director · b. 1968
  • Ms. Yen Hoon LauCompany Secretary
  • Mr. Kok Siong TanJoint Secretary

Financials

Income Statement

Currency: MYR2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue734.00M543.00M252.00M310.00M340.61M461.18M560.52M766.20M765.99M938.87M984.02M673.88M639.19M430.68M
Growth (%)--26.02%-53.59%+23.02%+9.87%+35.40%+21.54%+36.69%-0.03%+22.57%+4.81%-31.52%-5.15%-32.62%
Cost of Revenue657.00M487.00M230.00M279.00M314.95M401.05M495.89M691.70M675.45M800.60M837.31M556.89M542.73M357.62M
Gross Profit78.00M56.00M22.00M31.00M25.66M60.14M64.63M74.50M90.53M138.28M146.71M117.00M96.47M73.06M
Gross Margin10.63%10.31%8.73%10.00%7.53%13.04%11.53%9.72%11.82%14.73%14.91%17.36%15.09%16.96%
Operating Expense49.00M40.00M17.00M22.00M5.00M12.66M19.48M39.66M22.60M12.95M5.42M-27.56M11.54M25.77M
Operating Income29.00M16.00M5.00M9.00M20.66M47.47M45.15M34.84M67.94M125.33M141.28M144.55M84.93M47.29M
Operating Margin3.95%2.95%1.98%2.90%6.06%10.29%8.05%4.55%8.87%13.35%14.36%21.45%13.29%10.98%
EBITDA-----56.00M56.59M47.71M85.09M139.19M154.21M155.96M108.20M56.61M
EBITDA Margin-----12.14%10.10%6.23%11.11%14.83%15.67%23.14%16.93%13.14%
Net Income27.00M22.00M8.00M19.00M13.54M41.17M36.64M41.75M52.52M96.90M105.98M117.32M66.81M36.65M
Net Income Margin3.68%4.05%3.17%6.13%3.98%8.93%6.54%5.45%6.86%10.32%10.77%17.41%10.45%8.51%
R&D-------1.74M1.54M100.45K3.78K2.64K5.29K12.28K
R&D as % of Total Revenue-------0.23%0.20%0.01%0.00%0.00%0.00%0.00%
Interest Expense00000067.44K470.14K347.22K211.41K121.76K99.00K83.00K79.00K
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%0.01%0.06%0.05%0.02%0.01%0.01%0.01%0.02%

Balance Sheet

Currency: MYR2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets423.00M405.00M383.00M384.00M380.24M398.18M442.74M491.75M592.18M654.01M654.16M700.66M669.50M643.34M
Total Liabilities147.00M111.00M96.00M98.00M128.34M122.29M149.60M171.67M246.97M227.20M163.94M159.17M118.07M300.09M
Total Equity----251.90M275.89M293.14M309.97M335.10M416.75M480.20M541.49M551.43M343.25M
Cash96.00M85.00M81.00M52.49M26.68M14.70M25.97M34.96M53.10M106.20M179.13M201.68M213.44M117.27M
Total Debt-------2.75M3.35M819.22K946.97K666.30K522.00K550.00K
Net Debt--------32.21M-49.75M-105.38M-178.18M-201.01M-212.92M-116.72M

Cash Flow

Currency: MYR2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow56.00M16.00M3.00M35.00M6.42M35.74M61.40M71.30M98.62M32.56M142.02M91.77M70.07M24.50M
Investing Cash Flow-18.00M-2.00M14.00M18.00M23.08M-18.50M-23.00M-6.01M-846.20K-12.18M216.91K53.20M13.65M5.99M
Financing Cash Flow-10.00M-14.00M-15.00M-29.00M-17.32M-38.48M-19.79M-28.26M-30.15M-23.03M-43.86M-57.61M-57.27M-33.27M
Capital Expenditure14.00M2.00M4.00M20.00M18.96M23.05M20.75M9.96M3.89M22.80M4.83M2.86M6.11M2.91M
Free Cash Flow-----12.69M40.65M61.33M94.72M9.76M137.18M88.91M63.96M21.59M
Dividends Paid---7.42M17.32M14.84M19.79M24.74M27.21M34.63M51.06M53.96M58.91M46.13M
FCF to OCF-----35.51%66.20%86.02%96.05%29.98%96.60%96.88%91.28%88.12%
Dividend Paid to FCF-----116.93%48.68%40.33%28.73%354.76%37.22%60.70%92.12%213.63%

Earnings

Report DateSep 30, 2003Dec 31, 2003Mar 31, 2004Sep 30, 2004Dec 31, 2004Mar 31, 2005Jun 2, 2010Sep 1, 2010Dec 1, 2010Mar 2, 2011Jun 1, 2011Aug 31, 2011Nov 30, 2011Feb 29, 2012May 30, 2012Aug 29, 2012Nov 28, 2012Feb 27, 2013May 29, 2013Aug 28, 2013Nov 27, 2013Feb 26, 2014May 28, 2014Dec 3, 2014Feb 25, 2015Jun 3, 2015Sep 2, 2015Dec 2, 2015Feb 19, 2016Apr 22, 2016Aug 18, 2016Nov 10, 2016Feb 23, 2017Apr 28, 2017Aug 17, 2017Nov 16, 2017Feb 28, 2018May 25, 2018Aug 17, 2018Nov 15, 2018Feb 20, 2019Apr 19, 2019Aug 22, 2019Nov 14, 2019Feb 21, 2020May 27, 2020Aug 13, 2020Nov 19, 2020Feb 25, 2021May 28, 2021Aug 19, 2021Nov 18, 2021Feb 24, 2022May 27, 2022Aug 18, 2022Nov 17, 2022Feb 23, 2023May 26, 2023Aug 17, 2023Nov 16, 2023Feb 22, 2024May 24, 2024Aug 23, 2024Nov 20, 2024Feb 20, 2025Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate----------------------------------------0.04------------------------------
EPS Actual0.010.010.010.02-0.00-0.030.040.050.050.020.010.000.020.020.010.040.050.010.010.030.030.020.000.02-0.00-0.010.010.040.040.000.010.030.010.040.030.060.040.030.030.070.030.030.040.060.040.020.030.100.050.080.090.100.110.080.130.170.030.040.100.190.130.110.09-0.070.130.04-0.000.080.020.010.05
Surprise-----------------------------------------25.00%------------------------------
Timing----------------------------------------After-hours------------------------------

Key Statistics & Ratios

Market Cap280.47M
Enterprise Value64.23M
Trailing P/E6.18
Forward P/E8.87
Price / Sales0.58
Price / Book0.87
EPS0.17
Book Value1.24
Revenue (TTM)484.37M
Gross Profit (TTM)68.14M
EBITDA93.82M
Profit Margin8.94%
Operating Margin9.62%
Return on Equity10.23%
Return on Assets9.54%
Shares Outstanding267.12M
Shares Float156.75M
Beta0.29
Dividend Yield9.52%
Dividend Rate0.10
Payout Ratio5.45%

Dividends

20261×
0.10Mar 18, 2026
20252×
0.80Dec 24, 20250.18Mar 13, 2025
20241×
0.23Apr 8, 2024
20231×
0.21Apr 6, 2023
20221×
0.20Apr 7, 2022
20211×
0.14Apr 2, 2021
20201×
0.11Apr 2, 2020
20191×
0.10Apr 3, 2019
20181×
0.08Apr 3, 2018
20171×
0.06Mar 29, 2017
20161×
0.07Mar 29, 2016
20151×
0.03Mar 27, 2015
20141×
0.06Mar 21, 2014
20131×
0.06Mar 26, 2013
20121×
0.04Mar 14, 2012
20111×
0.06Mar 22, 2011
20101×
0.07Jun 28, 2010
20092×
0.03Dec 29, 20090.06Jun 26, 2009
20082×
0.03Oct 8, 20080.01Mar 27, 2008
20071×
0.01Oct 8, 2007
20061×
0.03Oct 6, 2006

Stock Splits

  • Nov 26, 200814:5
  • Oct 15, 19992107:667