Highlights

[FPI] YoY Annualized 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 -     29.49%    YoY -     7.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 684,240 787,817 548,716 441,769 336,660 273,600 276,605 16.28%
  YoY % -13.15% 43.57% 24.21% 31.22% 23.05% -1.09% -
  Horiz. % 247.37% 284.82% 198.38% 159.71% 121.71% 98.91% 100.00%
PBT 68,794 56,076 49,197 50,686 16,410 14,905 11,996 33.75%
  YoY % 22.68% 13.98% -2.94% 208.86% 10.10% 24.25% -
  Horiz. % 573.48% 467.46% 410.11% 422.53% 136.80% 124.25% 100.00%
Tax -15,868 -12,386 -8,740 -8,234 1,362 501 -634 70.92%
  YoY % -28.11% -41.72% -6.14% -704.31% 171.81% 178.99% -
  Horiz. % 2,500.21% 1,951.68% 1,377.10% 1,297.48% -214.71% -78.99% 100.00%
NP 52,926 43,689 40,457 42,452 17,773 15,406 11,361 29.20%
  YoY % 21.14% 7.99% -4.70% 138.85% 15.36% 35.61% -
  Horiz. % 465.85% 384.54% 356.10% 373.65% 156.44% 135.61% 100.00%
NP to SH 52,925 43,654 40,498 42,574 14,901 13,777 10,716 30.47%
  YoY % 21.24% 7.79% -4.88% 185.71% 8.16% 28.57% -
  Horiz. % 493.89% 407.38% 377.93% 397.30% 139.06% 128.57% 100.00%
Tax Rate 23.07 % 22.09 % 17.77 % 16.25 % -8.30 % -3.36 % 5.29 % 27.79%
  YoY % 4.44% 24.31% 9.35% 295.78% -147.02% -163.52% -
  Horiz. % 436.11% 417.58% 335.92% 307.18% -156.90% -63.52% 100.00%
Total Cost 631,313 744,128 508,258 399,317 318,886 258,193 265,244 15.53%
  YoY % -15.16% 46.41% 27.28% 25.22% 23.51% -2.66% -
  Horiz. % 238.01% 280.54% 191.62% 150.55% 120.22% 97.34% 100.00%
Net Worth 321,565 301,776 286,935 267,146 247,358 257,252 246,133 4.55%
  YoY % 6.56% 5.17% 7.41% 8.00% -3.85% 4.52% -
  Horiz. % 130.65% 122.61% 116.58% 108.54% 100.50% 104.52% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 321,565 301,776 286,935 267,146 247,358 257,252 246,133 4.55%
  YoY % 6.56% 5.17% 7.41% 8.00% -3.85% 4.52% -
  Horiz. % 130.65% 122.61% 116.58% 108.54% 100.50% 104.52% 100.00%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 251,156 -0.25%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -1.51% -
  Horiz. % 98.49% 98.49% 98.49% 98.49% 98.49% 98.49% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.74 % 5.55 % 7.37 % 9.61 % 5.28 % 5.63 % 4.11 % 11.12%
  YoY % 39.46% -24.69% -23.31% 82.01% -6.22% 36.98% -
  Horiz. % 188.32% 135.04% 179.32% 233.82% 128.47% 136.98% 100.00%
ROE 16.46 % 14.47 % 14.11 % 15.94 % 6.02 % 5.36 % 4.35 % 24.81%
  YoY % 13.75% 2.55% -11.48% 164.78% 12.31% 23.22% -
  Horiz. % 378.39% 332.64% 324.37% 366.44% 138.39% 123.22% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 276.62 318.49 221.83 178.60 136.10 110.61 110.13 16.57%
  YoY % -13.15% 43.57% 24.20% 31.23% 23.04% 0.44% -
  Horiz. % 251.18% 289.19% 201.43% 162.17% 123.58% 100.44% 100.00%
EPS 21.33 17.60 16.40 17.20 6.00 5.60 4.27 30.71%
  YoY % 21.19% 7.32% -4.65% 186.67% 7.14% 31.15% -
  Horiz. % 499.53% 412.18% 384.07% 402.81% 140.52% 131.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3000 1.2200 1.1600 1.0800 1.0000 1.0400 0.9800 4.82%
  YoY % 6.56% 5.17% 7.41% 8.00% -3.85% 6.12% -
  Horiz. % 132.65% 124.49% 118.37% 110.20% 102.04% 106.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 276.62 318.49 221.83 178.60 136.10 110.61 111.82 16.28%
  YoY % -13.15% 43.57% 24.20% 31.23% 23.04% -1.08% -
  Horiz. % 247.38% 284.82% 198.38% 159.72% 121.71% 98.92% 100.00%
EPS 21.33 17.60 16.40 17.20 6.00 5.60 4.33 30.41%
  YoY % 21.19% 7.32% -4.65% 186.67% 7.14% 29.33% -
  Horiz. % 492.61% 406.47% 378.75% 397.23% 138.57% 129.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3000 1.2200 1.1600 1.0800 1.0000 1.0400 0.9950 4.55%
  YoY % 6.56% 5.17% 7.41% 8.00% -3.85% 4.52% -
  Horiz. % 130.65% 122.61% 116.58% 108.54% 100.50% 104.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.5400 1.6500 1.5400 1.2800 0.8300 0.6750 0.9800 -
P/RPS 0.56 0.52 0.69 0.72 0.61 0.61 0.89 -7.42%
  YoY % 7.69% -24.64% -4.17% 18.03% 0.00% -31.46% -
  Horiz. % 62.92% 58.43% 77.53% 80.90% 68.54% 68.54% 100.00%
P/EPS 7.20 9.35 9.41 7.44 13.78 12.12 22.97 -17.57%
  YoY % -22.99% -0.64% 26.48% -46.01% 13.70% -47.24% -
  Horiz. % 31.35% 40.71% 40.97% 32.39% 59.99% 52.76% 100.00%
EY 13.89 10.70 10.63 13.45 7.26 8.25 4.35 21.33%
  YoY % 29.81% 0.66% -20.97% 85.26% -12.00% 89.66% -
  Horiz. % 319.31% 245.98% 244.37% 309.20% 166.90% 189.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.18 1.35 1.33 1.19 0.83 0.65 1.00 2.79%
  YoY % -12.59% 1.50% 11.76% 43.37% 27.69% -35.00% -
  Horiz. % 118.00% 135.00% 133.00% 119.00% 83.00% 65.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 14/11/19 15/11/18 16/11/17 10/11/16 06/11/15 10/11/14 -
Price 1.8500 1.5800 1.6100 1.5900 0.8000 0.7450 0.8600 -
P/RPS 0.67 0.50 0.73 0.89 0.59 0.67 0.78 -2.50%
  YoY % 34.00% -31.51% -17.98% 50.85% -11.94% -14.10% -
  Horiz. % 85.90% 64.10% 93.59% 114.10% 75.64% 85.90% 100.00%
P/EPS 8.65 8.95 9.83 9.24 13.28 13.38 20.16 -13.14%
  YoY % -3.35% -8.95% 6.39% -30.42% -0.75% -33.63% -
  Horiz. % 42.91% 44.39% 48.76% 45.83% 65.87% 66.37% 100.00%
EY 11.57 11.17 10.17 10.83 7.53 7.48 4.96 15.15%
  YoY % 3.58% 9.83% -6.09% 43.82% 0.67% 50.81% -
  Horiz. % 233.27% 225.20% 205.04% 218.35% 151.81% 150.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.42 1.30 1.39 1.47 0.80 0.72 0.88 8.29%
  YoY % 9.23% -6.47% -5.44% 83.75% 11.11% -18.18% -
  Horiz. % 161.36% 147.73% 157.95% 167.05% 90.91% 81.82% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

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!
PARTNERS & BROKERS