Highlights

[FPI] QoQ Cumulative Quarter Result on 2019-03-31 [#1]

Stock [FPI]: FORMOSA PROSONIC INDUSTRIES
Announcement Date 24-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -78.29%    YoY -     20.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 766,198 590,863 330,251 142,885 560,520 411,537 219,504 129.58%
  QoQ % 29.67% 78.91% 131.13% -74.51% 36.20% 87.48% -
  Horiz. % 349.06% 269.18% 150.45% 65.09% 255.36% 187.48% 100.00%
PBT 54,322 42,057 21,347 10,003 45,077 36,898 17,167 115.08%
  QoQ % 29.16% 97.02% 113.41% -77.81% 22.17% 114.94% -
  Horiz. % 316.43% 244.99% 124.35% 58.27% 262.58% 214.94% 100.00%
Tax -12,536 -9,290 -4,473 -2,037 -8,445 -6,555 -3,438 136.34%
  QoQ % -34.94% -107.69% -119.59% 75.88% -28.83% -90.66% -
  Horiz. % 364.63% 270.22% 130.10% 59.25% 245.64% 190.66% 100.00%
NP 41,786 32,767 16,874 7,966 36,632 30,343 13,729 109.59%
  QoQ % 27.52% 94.19% 111.83% -78.25% 20.73% 121.01% -
  Horiz. % 304.36% 238.67% 122.91% 58.02% 266.82% 221.01% 100.00%
NP to SH 41,750 32,741 16,856 7,957 36,644 30,374 13,718 109.59%
  QoQ % 27.52% 94.24% 111.84% -78.29% 20.64% 121.42% -
  Horiz. % 304.34% 238.67% 122.88% 58.00% 267.12% 221.42% 100.00%
Tax Rate 23.08 % 22.09 % 20.95 % 20.36 % 18.73 % 17.77 % 20.03 % 9.88%
  QoQ % 4.48% 5.44% 2.90% 8.70% 5.40% -11.28% -
  Horiz. % 115.23% 110.28% 104.59% 101.65% 93.51% 88.72% 100.00%
Total Cost 724,412 558,096 313,377 134,919 523,888 381,194 205,775 130.89%
  QoQ % 29.80% 78.09% 132.27% -74.25% 37.43% 85.25% -
  Horiz. % 352.04% 271.22% 152.29% 65.57% 254.59% 185.25% 100.00%
Net Worth 308,801 301,776 284,461 301,776 294,356 286,935 269,620 9.44%
  QoQ % 2.33% 6.09% -5.74% 2.52% 2.59% 6.42% -
  Horiz. % 114.53% 111.93% 105.50% 111.93% 109.17% 106.42% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 27,174 - - - 24,735 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.86% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 65.09 % - % - % - % 67.50 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.43% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 308,801 301,776 284,461 301,776 294,356 286,935 269,620 9.44%
  QoQ % 2.33% 6.09% -5.74% 2.52% 2.59% 6.42% -
  Horiz. % 114.53% 111.93% 105.50% 111.93% 109.17% 106.42% 100.00%
NOSH 247,041 247,358 247,358 247,358 247,358 247,358 247,358 -0.09%
  QoQ % -0.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.87% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.45 % 5.55 % 5.11 % 5.58 % 6.54 % 7.37 % 6.25 % -8.70%
  QoQ % -1.80% 8.61% -8.42% -14.68% -11.26% 17.92% -
  Horiz. % 87.20% 88.80% 81.76% 89.28% 104.64% 117.92% 100.00%
ROE 13.52 % 10.85 % 5.93 % 2.64 % 12.45 % 10.59 % 5.09 % 91.45%
  QoQ % 24.61% 82.97% 124.62% -78.80% 17.56% 108.06% -
  Horiz. % 265.62% 213.16% 116.50% 51.87% 244.60% 208.05% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 310.15 238.87 133.51 57.76 226.60 166.37 88.74 129.78%
  QoQ % 29.84% 78.92% 131.15% -74.51% 36.20% 87.48% -
  Horiz. % 349.50% 269.18% 150.45% 65.09% 255.35% 187.48% 100.00%
EPS 16.90 13.20 6.80 3.20 14.80 12.30 5.60 108.41%
  QoQ % 28.03% 94.12% 112.50% -78.38% 20.33% 119.64% -
  Horiz. % 301.79% 235.71% 121.43% 57.14% 264.29% 219.64% 100.00%
DPS 11.00 0.00 0.00 0.00 10.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2500 1.2200 1.1500 1.2200 1.1900 1.1600 1.0900 9.53%
  QoQ % 2.46% 6.09% -5.74% 2.52% 2.59% 6.42% -
  Horiz. % 114.68% 111.93% 105.50% 111.93% 109.17% 106.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 250,250
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 306.17 236.11 131.97 57.10 223.98 164.45 87.71 129.59%
  QoQ % 29.67% 78.91% 131.12% -74.51% 36.20% 87.49% -
  Horiz. % 349.07% 269.19% 150.46% 65.10% 255.36% 187.49% 100.00%
EPS 16.68 13.08 6.74 3.18 14.64 12.14 5.48 109.60%
  QoQ % 27.52% 94.07% 111.95% -78.28% 20.59% 121.53% -
  Horiz. % 304.38% 238.69% 122.99% 58.03% 267.15% 221.53% 100.00%
DPS 10.86 0.00 0.00 0.00 9.88 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.92% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2340 1.2059 1.1367 1.2059 1.1762 1.1466 1.0774 9.44%
  QoQ % 2.33% 6.09% -5.74% 2.53% 2.58% 6.42% -
  Horiz. % 114.53% 111.93% 105.50% 111.93% 109.17% 106.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.6100 1.6500 1.7400 1.8000 1.6800 1.5400 1.3300 -
P/RPS 0.52 0.69 1.30 3.12 0.74 0.93 1.50 -50.56%
  QoQ % -24.64% -46.92% -58.33% 321.62% -20.43% -38.00% -
  Horiz. % 34.67% 46.00% 86.67% 208.00% 49.33% 62.00% 100.00%
P/EPS 9.53 12.47 25.53 55.96 11.34 12.54 23.98 -45.85%
  QoQ % -23.58% -51.16% -54.38% 393.47% -9.57% -47.71% -
  Horiz. % 39.74% 52.00% 106.46% 233.36% 47.29% 52.29% 100.00%
EY 10.50 8.02 3.92 1.79 8.82 7.97 4.17 84.77%
  QoQ % 30.92% 104.59% 118.99% -79.71% 10.66% 91.13% -
  Horiz. % 251.80% 192.33% 94.00% 42.93% 211.51% 191.13% 100.00%
DY 6.83 0.00 0.00 0.00 5.95 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.79% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.29 1.35 1.51 1.48 1.41 1.33 1.22 3.78%
  QoQ % -4.44% -10.60% 2.03% 4.96% 6.02% 9.02% -
  Horiz. % 105.74% 110.66% 123.77% 121.31% 115.57% 109.02% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 14/11/19 22/08/19 24/05/19 21/02/19 15/11/18 16/08/18 -
Price 1.7600 1.5800 1.6700 1.7400 2.0000 1.6100 1.4700 -
P/RPS 0.57 0.66 1.25 3.01 0.88 0.97 1.66 -50.87%
  QoQ % -13.64% -47.20% -58.47% 242.05% -9.28% -41.57% -
  Horiz. % 34.34% 39.76% 75.30% 181.33% 53.01% 58.43% 100.00%
P/EPS 10.41 11.94 24.51 54.09 13.50 13.11 26.51 -46.28%
  QoQ % -12.81% -51.29% -54.69% 300.67% 2.97% -50.55% -
  Horiz. % 39.27% 45.04% 92.46% 204.04% 50.92% 49.45% 100.00%
EY 9.60 8.38 4.08 1.85 7.41 7.63 3.77 86.16%
  QoQ % 14.56% 105.39% 120.54% -75.03% -2.88% 102.39% -
  Horiz. % 254.64% 222.28% 108.22% 49.07% 196.55% 202.39% 100.00%
DY 6.25 0.00 0.00 0.00 5.00 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% - -
P/NAPS 1.41 1.30 1.45 1.43 1.68 1.39 1.35 2.93%
  QoQ % 8.46% -10.34% 1.40% -14.88% 20.86% 2.96% -
  Horiz. % 104.44% 96.30% 107.41% 105.93% 124.44% 102.96% 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