Highlights

[FPI] QoQ Cumulative Quarter Result on 2018-03-31 [#1]

Stock [FPI]: FORMOSA PROSONIC INDUSTRIES
Announcement Date 25-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -84.37%    YoY -     -26.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 560,520 411,537 219,504 97,278 462,621 331,327 178,030 114.37%
  QoQ % 36.20% 87.48% 125.65% -78.97% 39.63% 86.11% -
  Horiz. % 314.85% 231.16% 123.30% 54.64% 259.86% 186.11% 100.00%
PBT 45,077 36,898 17,167 7,724 48,009 38,015 21,346 64.37%
  QoQ % 22.17% 114.94% 122.26% -83.91% 26.29% 78.09% -
  Horiz. % 211.17% 172.86% 80.42% 36.18% 224.91% 178.09% 100.00%
Tax -8,445 -6,555 -3,438 -1,096 -5,772 -6,176 -3,893 67.34%
  QoQ % -28.83% -90.66% -213.69% 81.01% 6.54% -58.64% -
  Horiz. % 216.93% 168.38% 88.31% 28.15% 148.27% 158.64% 100.00%
NP 36,632 30,343 13,729 6,628 42,237 31,839 17,453 63.71%
  QoQ % 20.73% 121.01% 107.14% -84.31% 32.66% 82.43% -
  Horiz. % 209.89% 173.86% 78.66% 37.98% 242.00% 182.43% 100.00%
NP to SH 36,644 30,374 13,718 6,613 42,313 31,931 17,356 64.35%
  QoQ % 20.64% 121.42% 107.44% -84.37% 32.51% 83.98% -
  Horiz. % 211.13% 175.01% 79.04% 38.10% 243.79% 183.98% 100.00%
Tax Rate 18.73 % 17.77 % 20.03 % 14.19 % 12.02 % 16.25 % 18.24 % 1.78%
  QoQ % 5.40% -11.28% 41.16% 18.05% -26.03% -10.91% -
  Horiz. % 102.69% 97.42% 109.81% 77.80% 65.90% 89.09% 100.00%
Total Cost 523,888 381,194 205,775 90,650 420,384 299,488 160,577 119.50%
  QoQ % 37.43% 85.25% 127.00% -78.44% 40.37% 86.51% -
  Horiz. % 326.25% 237.39% 128.15% 56.45% 261.80% 186.51% 100.00%
Net Worth 294,356 286,935 269,620 281,988 277,040 267,146 252,305 10.79%
  QoQ % 2.59% 6.42% -4.39% 1.79% 3.70% 5.88% -
  Horiz. % 116.67% 113.73% 106.86% 111.76% 109.80% 105.88% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 24,735 - - - 19,788 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 144.32% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 294,356 286,935 269,620 281,988 277,040 267,146 252,305 10.79%
  QoQ % 2.59% 6.42% -4.39% 1.79% 3.70% 5.88% -
  Horiz. % 116.67% 113.73% 106.86% 111.76% 109.80% 105.88% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.54 % 7.37 % 6.25 % 6.81 % 9.13 % 9.61 % 9.80 % -23.58%
  QoQ % -11.26% 17.92% -8.22% -25.41% -4.99% -1.94% -
  Horiz. % 66.73% 75.20% 63.78% 69.49% 93.16% 98.06% 100.00%
ROE 12.45 % 10.59 % 5.09 % 2.35 % 15.27 % 11.95 % 6.88 % 48.34%
  QoQ % 17.56% 108.06% 116.60% -84.61% 27.78% 73.69% -
  Horiz. % 180.96% 153.92% 73.98% 34.16% 221.95% 173.69% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 226.60 166.37 88.74 39.33 187.02 133.95 71.97 114.37%
  QoQ % 36.20% 87.48% 125.63% -78.97% 39.62% 86.12% -
  Horiz. % 314.85% 231.17% 123.30% 54.65% 259.86% 186.12% 100.00%
EPS 14.80 12.30 5.60 2.70 17.10 12.90 7.00 64.51%
  QoQ % 20.33% 119.64% 107.41% -84.21% 32.56% 84.29% -
  Horiz. % 211.43% 175.71% 80.00% 38.57% 244.29% 184.29% 100.00%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1900 1.1600 1.0900 1.1400 1.1200 1.0800 1.0200 10.79%
  QoQ % 2.59% 6.42% -4.39% 1.79% 3.70% 5.88% -
  Horiz. % 116.67% 113.73% 106.86% 111.76% 109.80% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 250,250
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 223.98 164.45 87.71 38.87 184.86 132.40 71.14 114.37%
  QoQ % 36.20% 87.49% 125.65% -78.97% 39.62% 86.11% -
  Horiz. % 314.84% 231.16% 123.29% 54.64% 259.85% 186.11% 100.00%
EPS 14.64 12.14 5.48 2.64 16.91 12.76 6.94 64.26%
  QoQ % 20.59% 121.53% 107.58% -84.39% 32.52% 83.86% -
  Horiz. % 210.95% 174.93% 78.96% 38.04% 243.66% 183.86% 100.00%
DPS 9.88 0.00 0.00 0.00 7.91 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.91% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1762 1.1466 1.0774 1.1268 1.1071 1.0675 1.0082 10.79%
  QoQ % 2.58% 6.42% -4.38% 1.78% 3.71% 5.88% -
  Horiz. % 116.66% 113.73% 106.86% 111.76% 109.81% 105.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.6800 1.5400 1.3300 1.5400 1.7200 1.2800 0.9150 -
P/RPS 0.74 0.93 1.50 3.92 0.92 0.96 1.27 -30.17%
  QoQ % -20.43% -38.00% -61.73% 326.09% -4.17% -24.41% -
  Horiz. % 58.27% 73.23% 118.11% 308.66% 72.44% 75.59% 100.00%
P/EPS 11.34 12.54 23.98 57.60 10.05 9.92 13.04 -8.87%
  QoQ % -9.57% -47.71% -58.37% 473.13% 1.31% -23.93% -
  Horiz. % 86.96% 96.17% 183.90% 441.72% 77.07% 76.07% 100.00%
EY 8.82 7.97 4.17 1.74 9.95 10.09 7.67 9.73%
  QoQ % 10.66% 91.13% 139.66% -82.51% -1.39% 31.55% -
  Horiz. % 114.99% 103.91% 54.37% 22.69% 129.73% 131.55% 100.00%
DY 5.95 0.00 0.00 0.00 4.65 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.96% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.41 1.33 1.22 1.35 1.54 1.19 0.90 34.78%
  QoQ % 6.02% 9.02% -9.63% -12.34% 29.41% 32.22% -
  Horiz. % 156.67% 147.78% 135.56% 150.00% 171.11% 132.22% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 15/11/18 16/08/18 25/05/18 28/02/18 16/11/17 17/08/17 -
Price 2.0000 1.6100 1.4700 1.4600 1.8200 1.5900 1.1600 -
P/RPS 0.88 0.97 1.66 3.71 0.97 1.19 1.61 -33.08%
  QoQ % -9.28% -41.57% -55.26% 282.47% -18.49% -26.09% -
  Horiz. % 54.66% 60.25% 103.11% 230.43% 60.25% 73.91% 100.00%
P/EPS 13.50 13.11 26.51 54.61 10.64 12.32 16.53 -12.60%
  QoQ % 2.97% -50.55% -51.46% 413.25% -13.64% -25.47% -
  Horiz. % 81.67% 79.31% 160.38% 330.37% 64.37% 74.53% 100.00%
EY 7.41 7.63 3.77 1.83 9.40 8.12 6.05 14.43%
  QoQ % -2.88% 102.39% 106.01% -80.53% 15.76% 34.21% -
  Horiz. % 122.48% 126.12% 62.31% 30.25% 155.37% 134.21% 100.00%
DY 5.00 0.00 0.00 0.00 4.40 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.64% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.68 1.39 1.35 1.28 1.63 1.47 1.14 29.41%
  QoQ % 20.86% 2.96% 5.47% -21.47% 10.88% 28.95% -
  Horiz. % 147.37% 121.93% 118.42% 112.28% 142.98% 128.95% 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.
 


 

208  533  496  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.17-0.13 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 SAPNRG 0.23-0.005 
 XOX 0.055+0.005 
 MTOUCHE 0.165-0.01 
 IRIS 0.1450.00 
 AIRASIA 1.12-0.04 
 PWRWELL 0.355-0.02 
 GAMUDA 3.61-0.37 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers