[FPI] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 22.65%
YoY- 185.71%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 439,008 389,112 462,621 441,769 356,060 302,100 343,822 17.74%
PBT 34,334 30,896 48,009 50,686 42,692 42,868 16,094 65.94%
Tax -6,876 -4,384 -5,772 -8,234 -7,786 -6,884 -324 670.82%
NP 27,458 26,512 42,237 42,452 34,906 35,984 15,770 44.87%
-
NP to SH 27,436 26,452 42,313 42,574 34,712 35,760 13,543 60.31%
-
Tax Rate 20.03% 14.19% 12.02% 16.25% 18.24% 16.06% 2.01% -
Total Cost 411,550 362,600 420,384 399,317 321,154 266,116 328,052 16.36%
-
Net Worth 269,620 281,988 277,040 267,146 252,305 244,884 252,305 4.53%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 19,788 - - - 14,841 -
Div Payout % - - 46.77% - - - 109.59% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 269,620 281,988 277,040 267,146 252,305 244,884 252,305 4.53%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.25% 6.81% 9.13% 9.61% 9.80% 11.91% 4.59% -
ROE 10.18% 9.38% 15.27% 15.94% 13.76% 14.60% 5.37% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 177.48 157.31 187.02 178.60 143.95 122.13 139.00 17.74%
EPS 11.20 10.80 17.10 17.20 14.00 14.40 5.50 60.86%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.00 -
NAPS 1.09 1.14 1.12 1.08 1.02 0.99 1.02 4.53%
Adjusted Per Share Value based on latest NOSH - 247,358
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 170.12 150.78 179.27 171.19 137.97 117.06 133.23 17.75%
EPS 10.63 10.25 16.40 16.50 13.45 13.86 5.25 60.25%
DPS 0.00 0.00 7.67 0.00 0.00 0.00 5.75 -
NAPS 1.0448 1.0927 1.0735 1.0352 0.9777 0.9489 0.9777 4.53%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.33 1.54 1.72 1.28 0.915 0.865 0.865 -
P/RPS 0.75 0.98 0.92 0.72 0.64 0.71 0.62 13.57%
P/EPS 11.99 14.40 10.05 7.44 6.52 5.98 15.80 -16.84%
EY 8.34 6.94 9.95 13.45 15.34 16.71 6.33 20.24%
DY 0.00 0.00 4.65 0.00 0.00 0.00 6.94 -
P/NAPS 1.22 1.35 1.54 1.19 0.90 0.87 0.85 27.32%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 25/05/18 28/02/18 16/11/17 17/08/17 17/05/17 23/02/17 -
Price 1.47 1.46 1.82 1.59 1.16 0.84 1.01 -
P/RPS 0.83 0.93 0.97 0.89 0.81 0.69 0.73 8.96%
P/EPS 13.25 13.65 10.64 9.24 8.27 5.81 18.45 -19.85%
EY 7.55 7.32 9.40 10.83 12.10 17.21 5.42 24.80%
DY 0.00 0.00 4.40 0.00 0.00 0.00 5.94 -
P/NAPS 1.35 1.28 1.63 1.47 1.14 0.85 0.99 23.03%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment