Highlights

[FPI] YoY Quarter Result on 2014-09-30 [#3]

Stock [FPI]: FORMOSA PROSONIC INDUSTRIES
Announcement Date 10-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     33.20%    YoY -     -53.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 153,297 107,257 91,696 74,927 173,288 227,380 206,472 -4.84%
  YoY % 42.92% 16.97% 22.38% -56.76% -23.79% 10.13% -
  Horiz. % 74.25% 51.95% 44.41% 36.29% 83.93% 110.13% 100.00%
PBT 16,669 7,378 11,605 5,603 10,838 15,042 6,425 17.20%
  YoY % 125.93% -36.42% 107.12% -48.30% -27.95% 134.12% -
  Horiz. % 259.44% 114.83% 180.62% 87.21% 168.68% 234.12% 100.00%
Tax -2,283 115 -2,356 -2,178 -1,099 -2,742 -825 18.47%
  YoY % -2,085.22% 104.88% -8.17% -98.18% 59.92% -232.36% -
  Horiz. % 276.73% -13.94% 285.58% 264.00% 133.21% 332.36% 100.00%
NP 14,386 7,493 9,249 3,425 9,739 12,300 5,600 17.01%
  YoY % 91.99% -18.99% 170.04% -64.83% -20.82% 119.64% -
  Horiz. % 256.89% 133.80% 165.16% 61.16% 173.91% 219.64% 100.00%
NP to SH 14,575 7,348 9,045 3,984 8,642 11,267 4,994 19.52%
  YoY % 98.35% -18.76% 127.03% -53.90% -23.30% 125.61% -
  Horiz. % 291.85% 147.14% 181.12% 79.78% 173.05% 225.61% 100.00%
Tax Rate 13.70 % -1.56 % 20.30 % 38.87 % 10.14 % 18.23 % 12.84 % 1.09%
  YoY % 978.21% -107.68% -47.77% 283.33% -44.38% 41.98% -
  Horiz. % 106.70% -12.15% 158.10% 302.73% 78.97% 141.98% 100.00%
Total Cost 138,911 99,764 82,447 71,502 163,549 215,080 200,872 -5.96%
  YoY % 39.24% 21.00% 15.31% -56.28% -23.96% 7.07% -
  Horiz. % 69.15% 49.67% 41.04% 35.60% 81.42% 107.07% 100.00%
Net Worth 267,146 247,358 257,252 244,020 244,445 232,688 219,735 3.31%
  YoY % 8.00% -3.85% 5.42% -0.17% 5.05% 5.89% -
  Horiz. % 121.58% 112.57% 117.07% 111.05% 111.24% 105.89% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 267,146 247,358 257,252 244,020 244,445 232,688 219,735 3.31%
  YoY % 8.00% -3.85% 5.42% -0.17% 5.05% 5.89% -
  Horiz. % 121.58% 112.57% 117.07% 111.05% 111.24% 105.89% 100.00%
NOSH 247,358 247,358 247,358 248,999 246,914 244,934 249,700 -0.16%
  YoY % 0.00% 0.00% -0.66% 0.84% 0.81% -1.91% -
  Horiz. % 99.06% 99.06% 99.06% 99.72% 98.88% 98.09% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.38 % 6.99 % 10.09 % 4.57 % 5.62 % 5.41 % 2.71 % 22.97%
  YoY % 34.19% -30.72% 120.79% -18.68% 3.88% 99.63% -
  Horiz. % 346.13% 257.93% 372.32% 168.63% 207.38% 199.63% 100.00%
ROE 5.46 % 2.97 % 3.52 % 1.63 % 3.54 % 4.84 % 2.27 % 15.74%
  YoY % 83.84% -15.62% 115.95% -53.95% -26.86% 113.22% -
  Horiz. % 240.53% 130.84% 155.07% 71.81% 155.95% 213.22% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 61.97 43.36 37.07 30.09 70.18 92.83 82.69 -4.69%
  YoY % 42.92% 16.97% 23.20% -57.12% -24.40% 12.26% -
  Horiz. % 74.94% 52.44% 44.83% 36.39% 84.87% 112.26% 100.00%
EPS 5.90 3.00 3.70 1.60 3.50 4.60 2.00 19.74%
  YoY % 96.67% -18.92% 131.25% -54.29% -23.91% 130.00% -
  Horiz. % 295.00% 150.00% 185.00% 80.00% 175.00% 230.00% 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 1.0800 1.0000 1.0400 0.9800 0.9900 0.9500 0.8800 3.47%
  YoY % 8.00% -3.85% 6.12% -1.01% 4.21% 7.95% -
  Horiz. % 122.73% 113.64% 118.18% 111.36% 112.50% 107.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 61.97 43.36 37.07 30.29 70.06 91.92 83.47 -4.84%
  YoY % 42.92% 16.97% 22.38% -56.77% -23.78% 10.12% -
  Horiz. % 74.24% 51.95% 44.41% 36.29% 83.93% 110.12% 100.00%
EPS 5.90 3.00 3.70 1.61 3.49 4.55 2.02 19.54%
  YoY % 96.67% -18.92% 129.81% -53.87% -23.30% 125.25% -
  Horiz. % 292.08% 148.51% 183.17% 79.70% 172.77% 225.25% 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 1.0800 1.0000 1.0400 0.9865 0.9882 0.9407 0.8883 3.31%
  YoY % 8.00% -3.85% 5.42% -0.17% 5.05% 5.90% -
  Horiz. % 121.58% 112.57% 117.08% 111.05% 111.25% 105.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.2800 0.8300 0.6750 0.9800 0.6650 0.6500 0.6700 -
P/RPS 2.07 1.91 1.82 3.26 0.95 0.70 0.81 16.91%
  YoY % 8.38% 4.95% -44.17% 243.16% 35.71% -13.58% -
  Horiz. % 255.56% 235.80% 224.69% 402.47% 117.28% 86.42% 100.00%
P/EPS 21.72 27.94 18.46 61.25 19.00 14.13 33.50 -6.96%
  YoY % -22.26% 51.35% -69.86% 222.37% 34.47% -57.82% -
  Horiz. % 64.84% 83.40% 55.10% 182.84% 56.72% 42.18% 100.00%
EY 4.60 3.58 5.42 1.63 5.26 7.08 2.99 7.44%
  YoY % 28.49% -33.95% 232.52% -69.01% -25.71% 136.79% -
  Horiz. % 153.85% 119.73% 181.27% 54.52% 175.92% 236.79% 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 1.19 0.83 0.65 1.00 0.67 0.68 0.76 7.75%
  YoY % 43.37% 27.69% -35.00% 49.25% -1.47% -10.53% -
  Horiz. % 156.58% 109.21% 85.53% 131.58% 88.16% 89.47% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 16/11/17 10/11/16 06/11/15 10/11/14 15/11/13 09/11/12 16/11/11 -
Price 1.5900 0.8000 0.7450 0.8600 0.7600 0.7300 0.7100 -
P/RPS 2.57 1.84 2.01 2.86 1.08 0.79 0.86 20.00%
  YoY % 39.67% -8.46% -29.72% 164.81% 36.71% -8.14% -
  Horiz. % 298.84% 213.95% 233.72% 332.56% 125.58% 91.86% 100.00%
P/EPS 26.98 26.93 20.37 53.75 21.71 15.87 35.50 -4.47%
  YoY % 0.19% 32.20% -62.10% 147.58% 36.80% -55.30% -
  Horiz. % 76.00% 75.86% 57.38% 151.41% 61.15% 44.70% 100.00%
EY 3.71 3.71 4.91 1.86 4.61 6.30 2.82 4.67%
  YoY % 0.00% -24.44% 163.98% -59.65% -26.83% 123.40% -
  Horiz. % 131.56% 131.56% 174.11% 65.96% 163.48% 223.40% 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 1.47 0.80 0.72 0.88 0.77 0.77 0.81 10.43%
  YoY % 83.75% 11.11% -18.18% 14.29% 0.00% -4.94% -
  Horiz. % 181.48% 98.77% 88.89% 108.64% 95.06% 95.06% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from 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