Highlights

[FPI] QoQ Cumulative Quarter Result on 2018-06-30 [#2]

Stock [FPI]: FORMOSA PROSONIC INDUSTRIES
Announcement Date 16-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     107.44%    YoY -     -20.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 142,885 560,520 411,537 219,504 97,278 462,621 331,327 -42.95%
  QoQ % -74.51% 36.20% 87.48% 125.65% -78.97% 39.63% -
  Horiz. % 43.13% 169.17% 124.21% 66.25% 29.36% 139.63% 100.00%
PBT 10,003 45,077 36,898 17,167 7,724 48,009 38,015 -58.97%
  QoQ % -77.81% 22.17% 114.94% 122.26% -83.91% 26.29% -
  Horiz. % 26.31% 118.58% 97.06% 45.16% 20.32% 126.29% 100.00%
Tax -2,037 -8,445 -6,555 -3,438 -1,096 -5,772 -6,176 -52.30%
  QoQ % 75.88% -28.83% -90.66% -213.69% 81.01% 6.54% -
  Horiz. % 32.98% 136.74% 106.14% 55.67% 17.75% 93.46% 100.00%
NP 7,966 36,632 30,343 13,729 6,628 42,237 31,839 -60.33%
  QoQ % -78.25% 20.73% 121.01% 107.14% -84.31% 32.66% -
  Horiz. % 25.02% 115.05% 95.30% 43.12% 20.82% 132.66% 100.00%
NP to SH 7,957 36,644 30,374 13,718 6,613 42,313 31,931 -60.43%
  QoQ % -78.29% 20.64% 121.42% 107.44% -84.37% 32.51% -
  Horiz. % 24.92% 114.76% 95.12% 42.96% 20.71% 132.51% 100.00%
Tax Rate 20.36 % 18.73 % 17.77 % 20.03 % 14.19 % 12.02 % 16.25 % 16.24%
  QoQ % 8.70% 5.40% -11.28% 41.16% 18.05% -26.03% -
  Horiz. % 125.29% 115.26% 109.35% 123.26% 87.32% 73.97% 100.00%
Total Cost 134,919 523,888 381,194 205,775 90,650 420,384 299,488 -41.26%
  QoQ % -74.25% 37.43% 85.25% 127.00% -78.44% 40.37% -
  Horiz. % 45.05% 174.93% 127.28% 68.71% 30.27% 140.37% 100.00%
Net Worth 301,776 294,356 286,935 269,620 281,988 277,040 267,146 8.47%
  QoQ % 2.52% 2.59% 6.42% -4.39% 1.79% 3.70% -
  Horiz. % 112.96% 110.19% 107.41% 100.93% 105.56% 103.70% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 24,735 - - - 19,788 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 67.50 % - % - % - % 46.77 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 144.32% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 301,776 294,356 286,935 269,620 281,988 277,040 267,146 8.47%
  QoQ % 2.52% 2.59% 6.42% -4.39% 1.79% 3.70% -
  Horiz. % 112.96% 110.19% 107.41% 100.93% 105.56% 103.70% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 5.58 % 6.54 % 7.37 % 6.25 % 6.81 % 9.13 % 9.61 % -30.42%
  QoQ % -14.68% -11.26% 17.92% -8.22% -25.41% -4.99% -
  Horiz. % 58.06% 68.05% 76.69% 65.04% 70.86% 95.01% 100.00%
ROE 2.64 % 12.45 % 10.59 % 5.09 % 2.35 % 15.27 % 11.95 % -63.49%
  QoQ % -78.80% 17.56% 108.06% 116.60% -84.61% 27.78% -
  Horiz. % 22.09% 104.18% 88.62% 42.59% 19.67% 127.78% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 57.76 226.60 166.37 88.74 39.33 187.02 133.95 -42.95%
  QoQ % -74.51% 36.20% 87.48% 125.63% -78.97% 39.62% -
  Horiz. % 43.12% 169.17% 124.20% 66.25% 29.36% 139.62% 100.00%
EPS 3.20 14.80 12.30 5.60 2.70 17.10 12.90 -60.55%
  QoQ % -78.38% 20.33% 119.64% 107.41% -84.21% 32.56% -
  Horiz. % 24.81% 114.73% 95.35% 43.41% 20.93% 132.56% 100.00%
DPS 0.00 10.00 0.00 0.00 0.00 8.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2200 1.1900 1.1600 1.0900 1.1400 1.1200 1.0800 8.47%
  QoQ % 2.52% 2.59% 6.42% -4.39% 1.79% 3.70% -
  Horiz. % 112.96% 110.19% 107.41% 100.93% 105.56% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 250,250
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 57.10 223.98 164.45 87.71 38.87 184.86 132.40 -42.95%
  QoQ % -74.51% 36.20% 87.49% 125.65% -78.97% 39.62% -
  Horiz. % 43.13% 169.17% 124.21% 66.25% 29.36% 139.62% 100.00%
EPS 3.18 14.64 12.14 5.48 2.64 16.91 12.76 -60.43%
  QoQ % -78.28% 20.59% 121.53% 107.58% -84.39% 32.52% -
  Horiz. % 24.92% 114.73% 95.14% 42.95% 20.69% 132.52% 100.00%
DPS 0.00 9.88 0.00 0.00 0.00 7.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.91% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2059 1.1762 1.1466 1.0774 1.1268 1.1071 1.0675 8.47%
  QoQ % 2.53% 2.58% 6.42% -4.38% 1.78% 3.71% -
  Horiz. % 112.96% 110.18% 107.41% 100.93% 105.56% 103.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.8000 1.6800 1.5400 1.3300 1.5400 1.7200 1.2800 -
P/RPS 3.12 0.74 0.93 1.50 3.92 0.92 0.96 119.57%
  QoQ % 321.62% -20.43% -38.00% -61.73% 326.09% -4.17% -
  Horiz. % 325.00% 77.08% 96.88% 156.25% 408.33% 95.83% 100.00%
P/EPS 55.96 11.34 12.54 23.98 57.60 10.05 9.92 217.23%
  QoQ % 393.47% -9.57% -47.71% -58.37% 473.13% 1.31% -
  Horiz. % 564.11% 114.31% 126.41% 241.73% 580.65% 101.31% 100.00%
EY 1.79 8.82 7.97 4.17 1.74 9.95 10.09 -68.46%
  QoQ % -79.71% 10.66% 91.13% 139.66% -82.51% -1.39% -
  Horiz. % 17.74% 87.41% 78.99% 41.33% 17.24% 98.61% 100.00%
DY 0.00 5.95 0.00 0.00 0.00 4.65 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 127.96% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.48 1.41 1.33 1.22 1.35 1.54 1.19 15.66%
  QoQ % 4.96% 6.02% 9.02% -9.63% -12.34% 29.41% -
  Horiz. % 124.37% 118.49% 111.76% 102.52% 113.45% 129.41% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 21/02/19 15/11/18 16/08/18 25/05/18 28/02/18 16/11/17 -
Price 1.7400 2.0000 1.6100 1.4700 1.4600 1.8200 1.5900 -
P/RPS 3.01 0.88 0.97 1.66 3.71 0.97 1.19 85.75%
  QoQ % 242.05% -9.28% -41.57% -55.26% 282.47% -18.49% -
  Horiz. % 252.94% 73.95% 81.51% 139.50% 311.76% 81.51% 100.00%
P/EPS 54.09 13.50 13.11 26.51 54.61 10.64 12.32 168.37%
  QoQ % 300.67% 2.97% -50.55% -51.46% 413.25% -13.64% -
  Horiz. % 439.04% 109.58% 106.41% 215.18% 443.26% 86.36% 100.00%
EY 1.85 7.41 7.63 3.77 1.83 9.40 8.12 -62.73%
  QoQ % -75.03% -2.88% 102.39% 106.01% -80.53% 15.76% -
  Horiz. % 22.78% 91.26% 93.97% 46.43% 22.54% 115.76% 100.00%
DY 0.00 5.00 0.00 0.00 0.00 4.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.64% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.43 1.68 1.39 1.35 1.28 1.63 1.47 -1.82%
  QoQ % -14.88% 20.86% 2.96% 5.47% -21.47% 10.88% -
  Horiz. % 97.28% 114.29% 94.56% 91.84% 87.07% 110.88% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers