Highlights

[FPI] YoY Quarter Result on 2015-09-30 [#3]

Stock [FPI]: FORMOSA PROSONIC INDUSTRIES
Announcement Date 06-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     205.37%    YoY -     127.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 192,033 153,297 107,257 91,696 74,927 173,288 227,380 -2.78%
  YoY % 25.27% 42.92% 16.97% 22.38% -56.76% -23.79% -
  Horiz. % 84.45% 67.42% 47.17% 40.33% 32.95% 76.21% 100.00%
PBT 19,731 16,669 7,378 11,605 5,603 10,838 15,042 4.62%
  YoY % 18.37% 125.93% -36.42% 107.12% -48.30% -27.95% -
  Horiz. % 131.17% 110.82% 49.05% 77.15% 37.25% 72.05% 100.00%
Tax -3,117 -2,283 115 -2,356 -2,178 -1,099 -2,742 2.16%
  YoY % -36.53% -2,085.22% 104.88% -8.17% -98.18% 59.92% -
  Horiz. % 113.68% 83.26% -4.19% 85.92% 79.43% 40.08% 100.00%
NP 16,614 14,386 7,493 9,249 3,425 9,739 12,300 5.14%
  YoY % 15.49% 91.99% -18.99% 170.04% -64.83% -20.82% -
  Horiz. % 135.07% 116.96% 60.92% 75.20% 27.85% 79.18% 100.00%
NP to SH 16,656 14,575 7,348 9,045 3,984 8,642 11,267 6.73%
  YoY % 14.28% 98.35% -18.76% 127.03% -53.90% -23.30% -
  Horiz. % 147.83% 129.36% 65.22% 80.28% 35.36% 76.70% 100.00%
Tax Rate 15.80 % 13.70 % -1.56 % 20.30 % 38.87 % 10.14 % 18.23 % -2.36%
  YoY % 15.33% 978.21% -107.68% -47.77% 283.33% -44.38% -
  Horiz. % 86.67% 75.15% -8.56% 111.35% 213.22% 55.62% 100.00%
Total Cost 175,419 138,911 99,764 82,447 71,502 163,549 215,080 -3.34%
  YoY % 26.28% 39.24% 21.00% 15.31% -56.28% -23.96% -
  Horiz. % 81.56% 64.59% 46.38% 38.33% 33.24% 76.04% 100.00%
Net Worth 286,935 267,146 247,358 257,252 244,020 244,445 232,688 3.55%
  YoY % 7.41% 8.00% -3.85% 5.42% -0.17% 5.05% -
  Horiz. % 123.31% 114.81% 106.30% 110.56% 104.87% 105.05% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 286,935 267,146 247,358 257,252 244,020 244,445 232,688 3.55%
  YoY % 7.41% 8.00% -3.85% 5.42% -0.17% 5.05% -
  Horiz. % 123.31% 114.81% 106.30% 110.56% 104.87% 105.05% 100.00%
NOSH 247,358 247,358 247,358 247,358 248,999 246,914 244,934 0.16%
  YoY % 0.00% 0.00% 0.00% -0.66% 0.84% 0.81% -
  Horiz. % 100.99% 100.99% 100.99% 100.99% 101.66% 100.81% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.65 % 9.38 % 6.99 % 10.09 % 4.57 % 5.62 % 5.41 % 8.13%
  YoY % -7.78% 34.19% -30.72% 120.79% -18.68% 3.88% -
  Horiz. % 159.89% 173.38% 129.21% 186.51% 84.47% 103.88% 100.00%
ROE 5.80 % 5.46 % 2.97 % 3.52 % 1.63 % 3.54 % 4.84 % 3.06%
  YoY % 6.23% 83.84% -15.62% 115.95% -53.95% -26.86% -
  Horiz. % 119.83% 112.81% 61.36% 72.73% 33.68% 73.14% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 77.63 61.97 43.36 37.07 30.09 70.18 92.83 -2.93%
  YoY % 25.27% 42.92% 16.97% 23.20% -57.12% -24.40% -
  Horiz. % 83.63% 66.76% 46.71% 39.93% 32.41% 75.60% 100.00%
EPS 6.70 5.90 3.00 3.70 1.60 3.50 4.60 6.47%
  YoY % 13.56% 96.67% -18.92% 131.25% -54.29% -23.91% -
  Horiz. % 145.65% 128.26% 65.22% 80.43% 34.78% 76.09% 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 1.1600 1.0800 1.0000 1.0400 0.9800 0.9900 0.9500 3.38%
  YoY % 7.41% 8.00% -3.85% 6.12% -1.01% 4.21% -
  Horiz. % 122.11% 113.68% 105.26% 109.47% 103.16% 104.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 77.63 61.97 43.36 37.07 30.29 70.06 91.92 -2.78%
  YoY % 25.27% 42.92% 16.97% 22.38% -56.77% -23.78% -
  Horiz. % 84.45% 67.42% 47.17% 40.33% 32.95% 76.22% 100.00%
EPS 6.70 5.90 3.00 3.70 1.61 3.49 4.55 6.66%
  YoY % 13.56% 96.67% -18.92% 129.81% -53.87% -23.30% -
  Horiz. % 147.25% 129.67% 65.93% 81.32% 35.38% 76.70% 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 1.1600 1.0800 1.0000 1.0400 0.9865 0.9882 0.9407 3.55%
  YoY % 7.41% 8.00% -3.85% 5.42% -0.17% 5.05% -
  Horiz. % 123.31% 114.81% 106.30% 110.56% 104.87% 105.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.5400 1.2800 0.8300 0.6750 0.9800 0.6650 0.6500 -
P/RPS 1.98 2.07 1.91 1.82 3.26 0.95 0.70 18.91%
  YoY % -4.35% 8.38% 4.95% -44.17% 243.16% 35.71% -
  Horiz. % 282.86% 295.71% 272.86% 260.00% 465.71% 135.71% 100.00%
P/EPS 22.87 21.72 27.94 18.46 61.25 19.00 14.13 8.35%
  YoY % 5.29% -22.26% 51.35% -69.86% 222.37% 34.47% -
  Horiz. % 161.85% 153.72% 197.74% 130.64% 433.47% 134.47% 100.00%
EY 4.37 4.60 3.58 5.42 1.63 5.26 7.08 -7.72%
  YoY % -5.00% 28.49% -33.95% 232.52% -69.01% -25.71% -
  Horiz. % 61.72% 64.97% 50.56% 76.55% 23.02% 74.29% 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 1.33 1.19 0.83 0.65 1.00 0.67 0.68 11.82%
  YoY % 11.76% 43.37% 27.69% -35.00% 49.25% -1.47% -
  Horiz. % 195.59% 175.00% 122.06% 95.59% 147.06% 98.53% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 15/11/18 16/11/17 10/11/16 06/11/15 10/11/14 15/11/13 09/11/12 -
Price 1.6100 1.5900 0.8000 0.7450 0.8600 0.7600 0.7300 -
P/RPS 2.07 2.57 1.84 2.01 2.86 1.08 0.79 17.41%
  YoY % -19.46% 39.67% -8.46% -29.72% 164.81% 36.71% -
  Horiz. % 262.03% 325.32% 232.91% 254.43% 362.03% 136.71% 100.00%
P/EPS 23.91 26.98 26.93 20.37 53.75 21.71 15.87 7.07%
  YoY % -11.38% 0.19% 32.20% -62.10% 147.58% 36.80% -
  Horiz. % 150.66% 170.01% 169.69% 128.36% 338.69% 136.80% 100.00%
EY 4.18 3.71 3.71 4.91 1.86 4.61 6.30 -6.61%
  YoY % 12.67% 0.00% -24.44% 163.98% -59.65% -26.83% -
  Horiz. % 66.35% 58.89% 58.89% 77.94% 29.52% 73.17% 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 1.39 1.47 0.80 0.72 0.88 0.77 0.77 10.34%
  YoY % -5.44% 83.75% 11.11% -18.18% 14.29% 0.00% -
  Horiz. % 180.52% 190.91% 103.90% 93.51% 114.29% 100.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers