Highlights

[FPI] YoY Quarter Result on 2016-09-30 [#3]

Stock [FPI]: FORMOSA PROSONIC INDUSTRIES
Announcement Date 10-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     142.11%    YoY -     -18.76%
Quarter Report


View:


Show?  YoY % Horiz. %

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 260,612 192,033 153,297 107,257 91,696 74,927 173,288 7.03%
  YoY % 35.71% 25.27% 42.92% 16.97% 22.38% -56.76% -
  Horiz. % 150.39% 110.82% 88.46% 61.90% 52.92% 43.24% 100.00%
PBT 20,710 19,731 16,669 7,378 11,605 5,603 10,838 11.39%
  YoY % 4.96% 18.37% 125.93% -36.42% 107.12% -48.30% -
  Horiz. % 191.09% 182.05% 153.80% 68.08% 107.08% 51.70% 100.00%
Tax -4,817 -3,117 -2,283 115 -2,356 -2,178 -1,099 27.91%
  YoY % -54.54% -36.53% -2,085.22% 104.88% -8.17% -98.18% -
  Horiz. % 438.31% 283.62% 207.73% -10.46% 214.38% 198.18% 100.00%
NP 15,893 16,614 14,386 7,493 9,249 3,425 9,739 8.50%
  YoY % -4.34% 15.49% 91.99% -18.99% 170.04% -64.83% -
  Horiz. % 163.19% 170.59% 147.72% 76.94% 94.97% 35.17% 100.00%
NP to SH 15,885 16,656 14,575 7,348 9,045 3,984 8,642 10.67%
  YoY % -4.63% 14.28% 98.35% -18.76% 127.03% -53.90% -
  Horiz. % 183.81% 192.73% 168.65% 85.03% 104.66% 46.10% 100.00%
Tax Rate 23.26 % 15.80 % 13.70 % -1.56 % 20.30 % 38.87 % 10.14 % 14.83%
  YoY % 47.22% 15.33% 978.21% -107.68% -47.77% 283.33% -
  Horiz. % 229.39% 155.82% 135.11% -15.38% 200.20% 383.33% 100.00%
Total Cost 244,719 175,419 138,911 99,764 82,447 71,502 163,549 6.94%
  YoY % 39.51% 26.28% 39.24% 21.00% 15.31% -56.28% -
  Horiz. % 149.63% 107.26% 84.94% 61.00% 50.41% 43.72% 100.00%
Net Worth 301,776 286,935 267,146 247,358 257,252 244,020 244,445 3.57%
  YoY % 5.17% 7.41% 8.00% -3.85% 5.42% -0.17% -
  Horiz. % 123.45% 117.38% 109.29% 101.19% 105.24% 99.83% 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 301,776 286,935 267,146 247,358 257,252 244,020 244,445 3.57%
  YoY % 5.17% 7.41% 8.00% -3.85% 5.42% -0.17% -
  Horiz. % 123.45% 117.38% 109.29% 101.19% 105.24% 99.83% 100.00%
NOSH 247,358 247,358 247,358 247,358 247,358 248,999 246,914 0.03%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.66% 0.84% -
  Horiz. % 100.18% 100.18% 100.18% 100.18% 100.18% 100.84% 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 6.10 % 8.65 % 9.38 % 6.99 % 10.09 % 4.57 % 5.62 % 1.37%
  YoY % -29.48% -7.78% 34.19% -30.72% 120.79% -18.68% -
  Horiz. % 108.54% 153.91% 166.90% 124.38% 179.54% 81.32% 100.00%
ROE 5.26 % 5.80 % 5.46 % 2.97 % 3.52 % 1.63 % 3.54 % 6.82%
  YoY % -9.31% 6.23% 83.84% -15.62% 115.95% -53.95% -
  Horiz. % 148.59% 163.84% 154.24% 83.90% 99.44% 46.05% 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 105.36 77.63 61.97 43.36 37.07 30.09 70.18 7.00%
  YoY % 35.72% 25.27% 42.92% 16.97% 23.20% -57.12% -
  Horiz. % 150.13% 110.62% 88.30% 61.78% 52.82% 42.88% 100.00%
EPS 6.40 6.70 5.90 3.00 3.70 1.60 3.50 10.58%
  YoY % -4.48% 13.56% 96.67% -18.92% 131.25% -54.29% -
  Horiz. % 182.86% 191.43% 168.57% 85.71% 105.71% 45.71% 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 105.36 77.63 61.97 43.36 37.07 30.29 70.06 7.03%
  YoY % 35.72% 25.27% 42.92% 16.97% 22.38% -56.77% -
  Horiz. % 150.39% 110.81% 88.45% 61.89% 52.91% 43.23% 100.00%
EPS 6.40 6.70 5.90 3.00 3.70 1.61 3.49 10.63%
  YoY % -4.48% 13.56% 96.67% -18.92% 129.81% -53.87% -
  Horiz. % 183.38% 191.98% 169.05% 85.96% 106.02% 46.13% 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 0.9865 0.9882 3.57%
  YoY % 5.17% 7.41% 8.00% -3.85% 5.42% -0.17% -
  Horiz. % 123.46% 117.39% 109.29% 101.19% 105.24% 99.83% 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 1.57 1.98 2.07 1.91 1.82 3.26 0.95 8.73%
  YoY % -20.71% -4.35% 8.38% 4.95% -44.17% 243.16% -
  Horiz. % 165.26% 208.42% 217.89% 201.05% 191.58% 343.16% 100.00%
P/EPS 25.69 22.87 21.72 27.94 18.46 61.25 19.00 5.15%
  YoY % 12.33% 5.29% -22.26% 51.35% -69.86% 222.37% -
  Horiz. % 135.21% 120.37% 114.32% 147.05% 97.16% 322.37% 100.00%
EY 3.89 4.37 4.60 3.58 5.42 1.63 5.26 -4.90%
  YoY % -10.98% -5.00% 28.49% -33.95% 232.52% -69.01% -
  Horiz. % 73.95% 83.08% 87.45% 68.06% 103.04% 30.99% 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 1.50 2.07 2.57 1.84 2.01 2.86 1.08 5.63%
  YoY % -27.54% -19.46% 39.67% -8.46% -29.72% 164.81% -
  Horiz. % 138.89% 191.67% 237.96% 170.37% 186.11% 264.81% 100.00%
P/EPS 24.60 23.91 26.98 26.93 20.37 53.75 21.71 2.10%
  YoY % 2.89% -11.38% 0.19% 32.20% -62.10% 147.58% -
  Horiz. % 113.31% 110.13% 124.27% 124.04% 93.83% 247.58% 100.00%
EY 4.06 4.18 3.71 3.71 4.91 1.86 4.61 -2.09%
  YoY % -2.87% 12.67% 0.00% -24.44% 163.98% -59.65% -
  Horiz. % 88.07% 90.67% 80.48% 80.48% 106.51% 40.35% 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

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers