Highlights

[FPI] QoQ 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 -     78.50%    YoY -     -4.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 260,612 187,366 142,885 148,983 192,033 122,226 97,278 92.78%
  QoQ % 39.09% 31.13% -4.09% -22.42% 57.11% 25.65% -
  Horiz. % 267.90% 192.61% 146.88% 153.15% 197.41% 125.65% 100.00%
PBT 20,710 11,344 10,003 8,179 19,731 9,443 7,724 92.88%
  QoQ % 82.56% 13.41% 22.30% -58.55% 108.95% 22.26% -
  Horiz. % 268.13% 146.87% 129.51% 105.89% 255.45% 122.26% 100.00%
Tax -4,817 -2,436 -2,037 -1,890 -3,117 -2,342 -1,096 168.07%
  QoQ % -97.74% -19.59% -7.78% 39.36% -33.09% -113.69% -
  Horiz. % 439.51% 222.26% 185.86% 172.45% 284.40% 213.69% 100.00%
NP 15,893 8,908 7,966 6,289 16,614 7,101 6,628 79.05%
  QoQ % 78.41% 11.83% 26.67% -62.15% 133.97% 7.14% -
  Horiz. % 239.79% 134.40% 120.19% 94.89% 250.66% 107.14% 100.00%
NP to SH 15,885 8,899 7,957 6,270 16,656 7,105 6,613 79.26%
  QoQ % 78.50% 11.84% 26.91% -62.36% 134.43% 7.44% -
  Horiz. % 240.21% 134.57% 120.32% 94.81% 251.87% 107.44% 100.00%
Tax Rate 23.26 % 21.47 % 20.36 % 23.11 % 15.80 % 24.80 % 14.19 % 38.98%
  QoQ % 8.34% 5.45% -11.90% 46.27% -36.29% 74.77% -
  Horiz. % 163.92% 151.30% 143.48% 162.86% 111.35% 174.77% 100.00%
Total Cost 244,719 178,458 134,919 142,694 175,419 115,125 90,650 93.76%
  QoQ % 37.13% 32.27% -5.45% -18.66% 52.37% 27.00% -
  Horiz. % 269.96% 196.86% 148.84% 157.41% 193.51% 127.00% 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 % - % - % - % 394.51 % - % - % - % -
  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 6.10 % 4.75 % 5.58 % 4.22 % 8.65 % 5.81 % 6.81 % -7.07%
  QoQ % 28.42% -14.87% 32.23% -51.21% 48.88% -14.68% -
  Horiz. % 89.57% 69.75% 81.94% 61.97% 127.02% 85.32% 100.00%
ROE 5.26 % 3.13 % 2.64 % 2.13 % 5.80 % 2.64 % 2.35 % 71.03%
  QoQ % 68.05% 18.56% 23.94% -63.28% 119.70% 12.34% -
  Horiz. % 223.83% 133.19% 112.34% 90.64% 246.81% 112.34% 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 105.36 75.75 57.76 60.23 77.63 49.41 39.33 92.77%
  QoQ % 39.09% 31.15% -4.10% -22.41% 57.11% 25.63% -
  Horiz. % 267.89% 192.60% 146.86% 153.14% 197.38% 125.63% 100.00%
EPS 6.40 3.60 3.20 2.50 6.70 2.90 2.70 77.68%
  QoQ % 77.78% 12.50% 28.00% -62.69% 131.03% 7.41% -
  Horiz. % 237.04% 133.33% 118.52% 92.59% 248.15% 107.41% 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 105.36 75.75 57.76 60.23 77.63 49.41 39.33 92.77%
  QoQ % 39.09% 31.15% -4.10% -22.41% 57.11% 25.63% -
  Horiz. % 267.89% 192.60% 146.86% 153.14% 197.38% 125.63% 100.00%
EPS 6.40 3.60 3.20 2.50 6.70 2.90 2.70 77.68%
  QoQ % 77.78% 12.50% 28.00% -62.69% 131.03% 7.41% -
  Horiz. % 237.04% 133.33% 118.52% 92.59% 248.15% 107.41% 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 1.57 2.30 3.12 2.79 1.98 2.69 3.92 -45.64%
  QoQ % -31.74% -26.28% 11.83% 40.91% -26.39% -31.38% -
  Horiz. % 40.05% 58.67% 79.59% 71.17% 50.51% 68.62% 100.00%
P/EPS 25.69 48.37 55.96 66.28 22.87 46.30 57.60 -41.60%
  QoQ % -46.89% -13.56% -15.57% 189.81% -50.60% -19.62% -
  Horiz. % 44.60% 83.98% 97.15% 115.07% 39.70% 80.38% 100.00%
EY 3.89 2.07 1.79 1.51 4.37 2.16 1.74 70.89%
  QoQ % 87.92% 15.64% 18.54% -65.45% 102.31% 24.14% -
  Horiz. % 223.56% 118.97% 102.87% 86.78% 251.15% 124.14% 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 1.50 2.20 3.01 3.32 2.07 2.97 3.71 -45.29%
  QoQ % -31.82% -26.91% -9.34% 60.39% -30.30% -19.95% -
  Horiz. % 40.43% 59.30% 81.13% 89.49% 55.80% 80.05% 100.00%
P/EPS 24.60 46.42 54.09 78.90 23.91 51.18 54.61 -41.21%
  QoQ % -47.01% -14.18% -31.44% 229.99% -53.28% -6.28% -
  Horiz. % 45.05% 85.00% 99.05% 144.48% 43.78% 93.72% 100.00%
EY 4.06 2.15 1.85 1.27 4.18 1.95 1.83 70.02%
  QoQ % 88.84% 16.22% 45.67% -69.62% 114.36% 6.56% -
  Horiz. % 221.86% 117.49% 101.09% 69.40% 228.42% 106.56% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers