Highlights

[FPI] YoY Cumulative 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 -     94.24%    YoY -     7.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 590,863 411,537 331,327 252,495 205,200 207,454 428,184 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 42,057 36,898 38,015 12,308 11,179 8,997 20,685 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 -9,290 -6,555 -6,176 1,022 376 -476 -1,070 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 32,767 30,343 31,839 13,330 11,555 8,521 19,615 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 32,741 30,374 31,931 11,176 10,333 8,037 17,857 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 558,096 381,194 299,488 239,165 193,645 198,933 408,569 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 10.85 % 10.59 % 11.95 % 4.52 % 4.02 % 3.27 % 7.27 % 6.90%
  YoY % 2.46% -11.38% 164.38% 12.44% 22.94% -55.02% -
  Horiz. % 149.24% 145.67% 164.37% 62.17% 55.30% 44.98% 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 238.87 166.37 133.95 102.08 82.96 82.60 172.65 5.56%
  YoY % 43.58% 24.20% 31.22% 23.05% 0.44% -52.16% -
  Horiz. % 138.36% 96.36% 77.58% 59.13% 48.05% 47.84% 100.00%
EPS 13.20 12.30 12.90 4.50 4.20 3.20 7.20 10.63%
  YoY % 7.32% -4.65% 186.67% 7.14% 31.25% -55.56% -
  Horiz. % 183.33% 170.83% 179.17% 62.50% 58.33% 44.44% 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 238.87 166.37 133.95 102.08 82.96 83.87 173.10 5.51%
  YoY % 43.58% 24.20% 31.22% 23.05% -1.09% -51.55% -
  Horiz. % 138.00% 96.11% 77.38% 58.97% 47.93% 48.45% 100.00%
EPS 13.20 12.30 12.90 4.50 4.20 3.25 7.22 10.57%
  YoY % 7.32% -4.65% 186.67% 7.14% 29.23% -54.99% -
  Horiz. % 182.83% 170.36% 178.67% 62.33% 58.17% 45.01% 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 0.69 0.93 0.96 0.81 0.81 1.19 0.39 9.97%
  YoY % -25.81% -3.12% 18.52% 0.00% -31.93% 205.13% -
  Horiz. % 176.92% 238.46% 246.15% 207.69% 207.69% 305.13% 100.00%
P/EPS 12.47 12.54 9.92 18.37 16.16 30.63 9.24 5.12%
  YoY % -0.56% 26.41% -46.00% 13.68% -47.24% 231.49% -
  Horiz. % 134.96% 135.71% 107.36% 198.81% 174.89% 331.49% 100.00%
EY 8.02 7.97 10.09 5.44 6.19 3.27 10.83 -4.88%
  YoY % 0.63% -21.01% 85.48% -12.12% 89.30% -69.81% -
  Horiz. % 74.05% 73.59% 93.17% 50.23% 57.16% 30.19% 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 0.66 0.97 1.19 0.78 0.90 1.04 0.44 6.99%
  YoY % -31.96% -18.49% 52.56% -13.33% -13.46% 136.36% -
  Horiz. % 150.00% 220.45% 270.45% 177.27% 204.55% 236.36% 100.00%
P/EPS 11.94 13.11 12.32 17.71 17.83 26.88 10.56 2.07%
  YoY % -8.92% 6.41% -30.43% -0.67% -33.67% 154.55% -
  Horiz. % 113.07% 124.15% 116.67% 167.71% 168.84% 254.55% 100.00%
EY 8.38 7.63 8.12 5.65 5.61 3.72 9.47 -2.02%
  YoY % 9.83% -6.03% 43.72% 0.71% 50.81% -60.72% -
  Horiz. % 88.49% 80.57% 85.74% 59.66% 59.24% 39.28% 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.
 


 

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