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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 787,817 548,716 441,769 336,660 273,600 276,605 570,912 5.51%
  YoY % 43.57% 24.21% 31.22% 23.05% -1.09% -51.55% -
  Horiz. % 137.99% 96.11% 77.38% 58.97% 47.92% 48.45% 100.00%
PBT 56,076 49,197 50,686 16,410 14,905 11,996 27,580 12.55%
  YoY % 13.98% -2.94% 208.86% 10.10% 24.25% -56.50% -
  Horiz. % 203.32% 178.38% 183.78% 59.50% 54.04% 43.50% 100.00%
Tax -12,386 -8,740 -8,234 1,362 501 -634 -1,426 43.34%
  YoY % -41.72% -6.14% -704.31% 171.81% 178.99% 55.51% -
  Horiz. % 868.22% 612.62% 577.20% -95.51% -35.14% 44.49% 100.00%
NP 43,689 40,457 42,452 17,773 15,406 11,361 26,153 8.92%
  YoY % 7.99% -4.70% 138.85% 15.36% 35.61% -56.56% -
  Horiz. % 167.05% 154.69% 162.32% 67.96% 58.91% 43.44% 100.00%
NP to SH 43,654 40,498 42,574 14,901 13,777 10,716 23,809 10.63%
  YoY % 7.79% -4.88% 185.71% 8.16% 28.57% -54.99% -
  Horiz. % 183.35% 170.10% 178.82% 62.59% 57.87% 45.01% 100.00%
Tax Rate 22.09 % 17.77 % 16.25 % -8.30 % -3.36 % 5.29 % 5.17 % 27.37%
  YoY % 24.31% 9.35% 295.78% -147.02% -163.52% 2.32% -
  Horiz. % 427.27% 343.71% 314.31% -160.54% -64.99% 102.32% 100.00%
Total Cost 744,128 508,258 399,317 318,886 258,193 265,244 544,758 5.33%
  YoY % 46.41% 27.28% 25.22% 23.51% -2.66% -51.31% -
  Horiz. % 136.60% 93.30% 73.30% 58.54% 47.40% 48.69% 100.00%
Net Worth 301,776 286,935 267,146 247,358 257,252 246,133 245,533 3.50%
  YoY % 5.17% 7.41% 8.00% -3.85% 4.52% 0.24% -
  Horiz. % 122.91% 116.86% 108.80% 100.74% 104.77% 100.24% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 301,776 286,935 267,146 247,358 257,252 246,133 245,533 3.50%
  YoY % 5.17% 7.41% 8.00% -3.85% 4.52% 0.24% -
  Horiz. % 122.91% 116.86% 108.80% 100.74% 104.77% 100.24% 100.00%
NOSH 247,358 247,358 247,358 247,358 247,358 251,156 248,013 -0.04%
  YoY % 0.00% 0.00% 0.00% 0.00% -1.51% 1.27% -
  Horiz. % 99.74% 99.74% 99.74% 99.74% 99.74% 101.27% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.55 % 7.37 % 9.61 % 5.28 % 5.63 % 4.11 % 4.58 % 3.25%
  YoY % -24.69% -23.31% 82.01% -6.22% 36.98% -10.26% -
  Horiz. % 121.18% 160.92% 209.83% 115.28% 122.93% 89.74% 100.00%
ROE 14.47 % 14.11 % 15.94 % 6.02 % 5.36 % 4.35 % 9.70 % 6.89%
  YoY % 2.55% -11.48% 164.78% 12.31% 23.22% -55.15% -
  Horiz. % 149.18% 145.46% 164.33% 62.06% 55.26% 44.85% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 318.49 221.83 178.60 136.10 110.61 110.13 230.19 5.56%
  YoY % 43.57% 24.20% 31.23% 23.04% 0.44% -52.16% -
  Horiz. % 138.36% 96.37% 77.59% 59.13% 48.05% 47.84% 100.00%
EPS 17.60 16.40 17.20 6.00 5.60 4.27 9.60 10.63%
  YoY % 7.32% -4.65% 186.67% 7.14% 31.15% -55.52% -
  Horiz. % 183.33% 170.83% 179.17% 62.50% 58.33% 44.48% 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 1.2200 1.1600 1.0800 1.0000 1.0400 0.9800 0.9900 3.54%
  YoY % 5.17% 7.41% 8.00% -3.85% 6.12% -1.01% -
  Horiz. % 123.23% 117.17% 109.09% 101.01% 105.05% 98.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 318.49 221.83 178.60 136.10 110.61 111.82 230.80 5.51%
  YoY % 43.57% 24.20% 31.23% 23.04% -1.08% -51.55% -
  Horiz. % 137.99% 96.11% 77.38% 58.97% 47.92% 48.45% 100.00%
EPS 17.60 16.40 17.20 6.00 5.60 4.33 9.63 10.57%
  YoY % 7.32% -4.65% 186.67% 7.14% 29.33% -55.04% -
  Horiz. % 182.76% 170.30% 178.61% 62.31% 58.15% 44.96% 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 1.2200 1.1600 1.0800 1.0000 1.0400 0.9950 0.9926 3.50%
  YoY % 5.17% 7.41% 8.00% -3.85% 4.52% 0.24% -
  Horiz. % 122.91% 116.86% 108.81% 100.75% 104.78% 100.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.6500 1.5400 1.2800 0.8300 0.6750 0.9800 0.6650 -
P/RPS 0.52 0.69 0.72 0.61 0.61 0.89 0.29 10.22%
  YoY % -24.64% -4.17% 18.03% 0.00% -31.46% 206.90% -
  Horiz. % 179.31% 237.93% 248.28% 210.34% 210.34% 306.90% 100.00%
P/EPS 9.35 9.41 7.44 13.78 12.12 22.97 6.93 5.12%
  YoY % -0.64% 26.48% -46.01% 13.70% -47.24% 231.46% -
  Horiz. % 134.92% 135.79% 107.36% 198.85% 174.89% 331.46% 100.00%
EY 10.70 10.63 13.45 7.26 8.25 4.35 14.44 -4.87%
  YoY % 0.66% -20.97% 85.26% -12.00% 89.66% -69.88% -
  Horiz. % 74.10% 73.61% 93.14% 50.28% 57.13% 30.12% 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 1.35 1.33 1.19 0.83 0.65 1.00 0.67 12.38%
  YoY % 1.50% 11.76% 43.37% 27.69% -35.00% 49.25% -
  Horiz. % 201.49% 198.51% 177.61% 123.88% 97.01% 149.25% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 14/11/19 15/11/18 16/11/17 10/11/16 06/11/15 10/11/14 15/11/13 -
Price 1.5800 1.6100 1.5900 0.8000 0.7450 0.8600 0.7600 -
P/RPS 0.50 0.73 0.89 0.59 0.67 0.78 0.33 7.17%
  YoY % -31.51% -17.98% 50.85% -11.94% -14.10% 136.36% -
  Horiz. % 151.52% 221.21% 269.70% 178.79% 203.03% 236.36% 100.00%
P/EPS 8.95 9.83 9.24 13.28 13.38 20.16 7.92 2.06%
  YoY % -8.95% 6.39% -30.42% -0.75% -33.63% 154.55% -
  Horiz. % 113.01% 124.12% 116.67% 167.68% 168.94% 254.55% 100.00%
EY 11.17 10.17 10.83 7.53 7.48 4.96 12.63 -2.03%
  YoY % 9.83% -6.09% 43.82% 0.67% 50.81% -60.73% -
  Horiz. % 88.44% 80.52% 85.75% 59.62% 59.22% 39.27% 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 1.30 1.39 1.47 0.80 0.72 0.88 0.77 9.12%
  YoY % -6.47% -5.44% 83.75% 11.11% -18.18% 14.29% -
  Horiz. % 168.83% 180.52% 190.91% 103.90% 93.51% 114.29% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers