Highlights

[FPI] QoQ Annualized Quarter Result on 2019-09-30 [#3]

Stock [FPI]: FORMOSA PROSONIC INDUSTRIES
Announcement Date 14-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     29.49%    YoY -     7.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 787,817 660,502 571,540 560,520 548,716 439,008 389,112 59.97%
  QoQ % 19.28% 15.57% 1.97% 2.15% 24.99% 12.82% -
  Horiz. % 202.47% 169.75% 146.88% 144.05% 141.02% 112.82% 100.00%
PBT 56,076 42,694 40,012 45,077 49,197 34,334 30,896 48.74%
  QoQ % 31.34% 6.70% -11.24% -8.38% 43.29% 11.13% -
  Horiz. % 181.50% 138.19% 129.51% 145.90% 159.24% 111.13% 100.00%
Tax -12,386 -8,946 -8,148 -8,445 -8,740 -6,876 -4,384 99.73%
  QoQ % -38.46% -9.79% 3.52% 3.38% -27.11% -56.84% -
  Horiz. % 282.54% 204.06% 185.86% 192.63% 199.36% 156.84% 100.00%
NP 43,689 33,748 31,864 36,632 40,457 27,458 26,512 39.47%
  QoQ % 29.46% 5.91% -13.02% -9.46% 47.34% 3.57% -
  Horiz. % 164.79% 127.29% 120.19% 138.17% 152.60% 103.57% 100.00%
NP to SH 43,654 33,712 31,828 36,644 40,498 27,436 26,452 39.61%
  QoQ % 29.49% 5.92% -13.14% -9.52% 47.61% 3.72% -
  Horiz. % 165.03% 127.45% 120.32% 138.53% 153.10% 103.72% 100.00%
Tax Rate 22.09 % 20.95 % 20.36 % 18.73 % 17.77 % 20.03 % 14.19 % 34.28%
  QoQ % 5.44% 2.90% 8.70% 5.40% -11.28% 41.16% -
  Horiz. % 155.67% 147.64% 143.48% 131.99% 125.23% 141.16% 100.00%
Total Cost 744,128 626,754 539,676 523,888 508,258 411,550 362,600 61.42%
  QoQ % 18.73% 16.14% 3.01% 3.08% 23.50% 13.50% -
  Horiz. % 205.22% 172.85% 148.84% 144.48% 140.17% 113.50% 100.00%
Net Worth 301,776 284,461 301,776 294,356 286,935 269,620 281,988 4.62%
  QoQ % 6.09% -5.74% 2.52% 2.59% 6.42% -4.39% -
  Horiz. % 107.02% 100.88% 107.02% 104.39% 101.75% 95.61% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 24,735 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 67.50 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 301,776 284,461 301,776 294,356 286,935 269,620 281,988 4.62%
  QoQ % 6.09% -5.74% 2.52% 2.59% 6.42% -4.39% -
  Horiz. % 107.02% 100.88% 107.02% 104.39% 101.75% 95.61% 100.00%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.55 % 5.11 % 5.58 % 6.54 % 7.37 % 6.25 % 6.81 % -12.74%
  QoQ % 8.61% -8.42% -14.68% -11.26% 17.92% -8.22% -
  Horiz. % 81.50% 75.04% 81.94% 96.04% 108.22% 91.78% 100.00%
ROE 14.47 % 11.85 % 10.55 % 12.45 % 14.11 % 10.18 % 9.38 % 33.47%
  QoQ % 22.11% 12.32% -15.26% -11.76% 38.61% 8.53% -
  Horiz. % 154.26% 126.33% 112.47% 132.73% 150.43% 108.53% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 318.49 267.02 231.06 226.60 221.83 177.48 157.31 59.97%
  QoQ % 19.28% 15.56% 1.97% 2.15% 24.99% 12.82% -
  Horiz. % 202.46% 169.74% 146.88% 144.05% 141.01% 112.82% 100.00%
EPS 17.60 13.60 12.80 14.80 16.40 11.20 10.80 38.44%
  QoQ % 29.41% 6.25% -13.51% -9.76% 46.43% 3.70% -
  Horiz. % 162.96% 125.93% 118.52% 137.04% 151.85% 103.70% 100.00%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2200 1.1500 1.2200 1.1900 1.1600 1.0900 1.1400 4.62%
  QoQ % 6.09% -5.74% 2.52% 2.59% 6.42% -4.39% -
  Horiz. % 107.02% 100.88% 107.02% 104.39% 101.75% 95.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 318.49 267.02 231.06 226.60 221.83 177.48 157.31 59.97%
  QoQ % 19.28% 15.56% 1.97% 2.15% 24.99% 12.82% -
  Horiz. % 202.46% 169.74% 146.88% 144.05% 141.01% 112.82% 100.00%
EPS 17.60 13.60 12.80 14.80 16.40 11.20 10.80 38.44%
  QoQ % 29.41% 6.25% -13.51% -9.76% 46.43% 3.70% -
  Horiz. % 162.96% 125.93% 118.52% 137.04% 151.85% 103.70% 100.00%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2200 1.1500 1.2200 1.1900 1.1600 1.0900 1.1400 4.62%
  QoQ % 6.09% -5.74% 2.52% 2.59% 6.42% -4.39% -
  Horiz. % 107.02% 100.88% 107.02% 104.39% 101.75% 95.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.6500 1.7400 1.8000 1.6800 1.5400 1.3300 1.5400 -
P/RPS 0.52 0.65 0.78 0.74 0.69 0.75 0.98 -34.43%
  QoQ % -20.00% -16.67% 5.41% 7.25% -8.00% -23.47% -
  Horiz. % 53.06% 66.33% 79.59% 75.51% 70.41% 76.53% 100.00%
P/EPS 9.35 12.77 13.99 11.34 9.41 11.99 14.40 -25.00%
  QoQ % -26.78% -8.72% 23.37% 20.51% -21.52% -16.74% -
  Horiz. % 64.93% 88.68% 97.15% 78.75% 65.35% 83.26% 100.00%
EY 10.70 7.83 7.15 8.82 10.63 8.34 6.94 33.42%
  QoQ % 36.65% 9.51% -18.93% -17.03% 27.46% 20.17% -
  Horiz. % 154.18% 112.82% 103.03% 127.09% 153.17% 120.17% 100.00%
DY 0.00 0.00 0.00 5.95 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.35 1.51 1.48 1.41 1.33 1.22 1.35 -
  QoQ % -10.60% 2.03% 4.96% 6.02% 9.02% -9.63% -
  Horiz. % 100.00% 111.85% 109.63% 104.44% 98.52% 90.37% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 14/11/19 22/08/19 24/05/19 21/02/19 15/11/18 16/08/18 25/05/18 -
Price 1.5800 1.6700 1.7400 2.0000 1.6100 1.4700 1.4600 -
P/RPS 0.50 0.63 0.75 0.88 0.73 0.83 0.93 -33.86%
  QoQ % -20.63% -16.00% -14.77% 20.55% -12.05% -10.75% -
  Horiz. % 53.76% 67.74% 80.65% 94.62% 78.49% 89.25% 100.00%
P/EPS 8.95 12.25 13.52 13.50 9.83 13.25 13.65 -24.51%
  QoQ % -26.94% -9.39% 0.15% 37.33% -25.81% -2.93% -
  Horiz. % 65.57% 89.74% 99.05% 98.90% 72.01% 97.07% 100.00%
EY 11.17 8.16 7.39 7.41 10.17 7.55 7.32 32.51%
  QoQ % 36.89% 10.42% -0.27% -27.14% 34.70% 3.14% -
  Horiz. % 152.60% 111.48% 100.96% 101.23% 138.93% 103.14% 100.00%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.30 1.45 1.43 1.68 1.39 1.35 1.28 1.04%
  QoQ % -10.34% 1.40% -14.88% 20.86% 2.96% 5.47% -
  Horiz. % 101.56% 113.28% 111.72% 131.25% 108.59% 105.47% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers