Highlights

[FPI] QoQ Cumulative 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 -     94.24%    YoY -     7.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 232,132 124,514 766,198 590,863 330,251 142,885 560,520 -44.47%
  QoQ % 86.43% -83.75% 29.67% 78.91% 131.13% -74.51% -
  Horiz. % 41.41% 22.21% 136.69% 105.41% 58.92% 25.49% 100.00%
PBT 18,189 7,432 54,322 42,057 21,347 10,003 45,077 -45.42%
  QoQ % 144.74% -86.32% 29.16% 97.02% 113.41% -77.81% -
  Horiz. % 40.35% 16.49% 120.51% 93.30% 47.36% 22.19% 100.00%
Tax -4,328 -2,032 -12,536 -9,290 -4,473 -2,037 -8,445 -35.99%
  QoQ % -112.99% 83.79% -34.94% -107.69% -119.59% 75.88% -
  Horiz. % 51.25% 24.06% 148.44% 110.01% 52.97% 24.12% 100.00%
NP 13,861 5,400 41,786 32,767 16,874 7,966 36,632 -47.72%
  QoQ % 156.69% -87.08% 27.52% 94.19% 111.83% -78.25% -
  Horiz. % 37.84% 14.74% 114.07% 89.45% 46.06% 21.75% 100.00%
NP to SH 13,855 5,396 41,750 32,741 16,856 7,957 36,644 -47.74%
  QoQ % 156.76% -87.08% 27.52% 94.24% 111.84% -78.29% -
  Horiz. % 37.81% 14.73% 113.93% 89.35% 46.00% 21.71% 100.00%
Tax Rate 23.79 % 27.34 % 23.08 % 22.09 % 20.95 % 20.36 % 18.73 % 17.30%
  QoQ % -12.98% 18.46% 4.48% 5.44% 2.90% 8.70% -
  Horiz. % 127.02% 145.97% 123.22% 117.94% 111.85% 108.70% 100.00%
Total Cost 218,271 119,114 724,412 558,096 313,377 134,919 523,888 -44.25%
  QoQ % 83.25% -83.56% 29.80% 78.09% 132.27% -74.25% -
  Horiz. % 41.66% 22.74% 138.28% 106.53% 59.82% 25.75% 100.00%
Net Worth 296,829 316,618 309,197 301,776 284,461 301,776 294,356 0.56%
  QoQ % -6.25% 2.40% 2.46% 6.09% -5.74% 2.52% -
  Horiz. % 100.84% 107.56% 105.04% 102.52% 96.64% 102.52% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 27,209 - - - 24,735 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 65.17 % - % - % - % 67.50 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 96.55% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 296,829 316,618 309,197 301,776 284,461 301,776 294,356 0.56%
  QoQ % -6.25% 2.40% 2.46% 6.09% -5.74% 2.52% -
  Horiz. % 100.84% 107.56% 105.04% 102.52% 96.64% 102.52% 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.97 % 4.34 % 5.45 % 5.55 % 5.11 % 5.58 % 6.54 % -5.90%
  QoQ % 37.56% -20.37% -1.80% 8.61% -8.42% -14.68% -
  Horiz. % 91.28% 66.36% 83.33% 84.86% 78.13% 85.32% 100.00%
ROE 4.67 % 1.70 % 13.50 % 10.85 % 5.93 % 2.64 % 12.45 % -48.02%
  QoQ % 174.71% -87.41% 24.42% 82.97% 124.62% -78.80% -
  Horiz. % 37.51% 13.65% 108.43% 87.15% 47.63% 21.20% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 93.84 50.34 309.75 238.87 133.51 57.76 226.60 -44.47%
  QoQ % 86.41% -83.75% 29.67% 78.92% 131.15% -74.51% -
  Horiz. % 41.41% 22.22% 136.69% 105.41% 58.92% 25.49% 100.00%
EPS 5.60 2.20 16.90 13.20 6.80 3.20 14.80 -47.72%
  QoQ % 154.55% -86.98% 28.03% 94.12% 112.50% -78.38% -
  Horiz. % 37.84% 14.86% 114.19% 89.19% 45.95% 21.62% 100.00%
DPS 0.00 0.00 11.00 0.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2000 1.2800 1.2500 1.2200 1.1500 1.2200 1.1900 0.56%
  QoQ % -6.25% 2.40% 2.46% 6.09% -5.74% 2.52% -
  Horiz. % 100.84% 107.56% 105.04% 102.52% 96.64% 102.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 247,358
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 93.84 50.34 309.75 238.87 133.51 57.76 226.60 -44.47%
  QoQ % 86.41% -83.75% 29.67% 78.92% 131.15% -74.51% -
  Horiz. % 41.41% 22.22% 136.69% 105.41% 58.92% 25.49% 100.00%
EPS 5.60 2.20 16.90 13.20 6.80 3.20 14.80 -47.72%
  QoQ % 154.55% -86.98% 28.03% 94.12% 112.50% -78.38% -
  Horiz. % 37.84% 14.86% 114.19% 89.19% 45.95% 21.62% 100.00%
DPS 0.00 0.00 11.00 0.00 0.00 0.00 10.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2000 1.2800 1.2500 1.2200 1.1500 1.2200 1.1900 0.56%
  QoQ % -6.25% 2.40% 2.46% 6.09% -5.74% 2.52% -
  Horiz. % 100.84% 107.56% 105.04% 102.52% 96.64% 102.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.4000 1.4200 1.6100 1.6500 1.7400 1.8000 1.6800 -
P/RPS 1.49 2.82 0.52 0.69 1.30 3.12 0.74 59.52%
  QoQ % -47.16% 442.31% -24.64% -46.92% -58.33% 321.62% -
  Horiz. % 201.35% 381.08% 70.27% 93.24% 175.68% 421.62% 100.00%
P/EPS 24.99 65.09 9.54 12.47 25.53 55.96 11.34 69.43%
  QoQ % -61.61% 582.29% -23.50% -51.16% -54.38% 393.47% -
  Horiz. % 220.37% 573.99% 84.13% 109.96% 225.13% 493.47% 100.00%
EY 4.00 1.54 10.48 8.02 3.92 1.79 8.82 -41.00%
  QoQ % 159.74% -85.31% 30.67% 104.59% 118.99% -79.71% -
  Horiz. % 45.35% 17.46% 118.82% 90.93% 44.44% 20.29% 100.00%
DY 0.00 0.00 6.83 0.00 0.00 0.00 5.95 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 114.79% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.17 1.11 1.29 1.35 1.51 1.48 1.41 -11.71%
  QoQ % 5.41% -13.95% -4.44% -10.60% 2.03% 4.96% -
  Horiz. % 82.98% 78.72% 91.49% 95.74% 107.09% 104.96% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 13/08/20 27/05/20 20/02/20 14/11/19 22/08/19 24/05/19 21/02/19 -
Price 1.4000 1.3600 1.7600 1.5800 1.6700 1.7400 2.0000 -
P/RPS 1.49 2.70 0.57 0.66 1.25 3.01 0.88 42.10%
  QoQ % -44.81% 373.68% -13.64% -47.20% -58.47% 242.05% -
  Horiz. % 169.32% 306.82% 64.77% 75.00% 142.05% 342.05% 100.00%
P/EPS 24.99 62.34 10.43 11.94 24.51 54.09 13.50 50.82%
  QoQ % -59.91% 497.70% -12.65% -51.29% -54.69% 300.67% -
  Horiz. % 185.11% 461.78% 77.26% 88.44% 181.56% 400.67% 100.00%
EY 4.00 1.60 9.59 8.38 4.08 1.85 7.41 -33.73%
  QoQ % 150.00% -83.32% 14.44% 105.39% 120.54% -75.03% -
  Horiz. % 53.98% 21.59% 129.42% 113.09% 55.06% 24.97% 100.00%
DY 0.00 0.00 6.25 0.00 0.00 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.17 1.06 1.41 1.30 1.45 1.43 1.68 -21.45%
  QoQ % 10.38% -24.82% 8.46% -10.34% 1.40% -14.88% -
  Horiz. % 69.64% 63.10% 83.93% 77.38% 86.31% 85.12% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Biden Presidency Spells Good Times for Malaysian Gloves Trying to Make Sense Bursa Investments
2. Supermax record profit must prevail - Koon Yew Yin Koon Yew Yin's Blog
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. STEEL Industry - HOT ! ! The Huat Project
5. A BEARISH outlook for Covid-19. GENERAL
6. Malaysia Electronics Industry 5G TECH MANUFACTURING
7. Gloves and the United States - Something Funny Trying to Make Sense Bursa Investments
8. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
PARTNERS & BROKERS