Highlights

[FPI] YoY 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 -     78.50%    YoY -     -4.63%
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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers