[FPI] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 47.61%
YoY- -4.88%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 660,502 571,540 560,520 548,716 439,008 389,112 462,621 26.87%
PBT 42,694 40,012 45,077 49,197 34,334 30,896 48,009 -7.54%
Tax -8,946 -8,148 -8,445 -8,740 -6,876 -4,384 -5,772 34.03%
NP 33,748 31,864 36,632 40,457 27,458 26,512 42,237 -13.92%
-
NP to SH 33,712 31,828 36,644 40,498 27,436 26,452 42,313 -14.09%
-
Tax Rate 20.95% 20.36% 18.73% 17.77% 20.03% 14.19% 12.02% -
Total Cost 626,754 539,676 523,888 508,258 411,550 362,600 420,384 30.60%
-
Net Worth 284,461 301,776 294,356 286,935 269,620 281,988 277,040 1.78%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 24,735 - - - 19,788 -
Div Payout % - - 67.50% - - - 46.77% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 284,461 301,776 294,356 286,935 269,620 281,988 277,040 1.78%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.11% 5.58% 6.54% 7.37% 6.25% 6.81% 9.13% -
ROE 11.85% 10.55% 12.45% 14.11% 10.18% 9.38% 15.27% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 267.02 231.06 226.60 221.83 177.48 157.31 187.02 26.87%
EPS 13.60 12.80 14.80 16.40 11.20 10.80 17.10 -14.19%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 8.00 -
NAPS 1.15 1.22 1.19 1.16 1.09 1.14 1.12 1.78%
Adjusted Per Share Value based on latest NOSH - 247,358
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 256.00 221.52 217.25 212.68 170.16 150.82 179.31 26.87%
EPS 13.07 12.34 14.20 15.70 10.63 10.25 16.40 -14.07%
DPS 0.00 0.00 9.59 0.00 0.00 0.00 7.67 -
NAPS 1.1025 1.1697 1.1409 1.1121 1.045 1.093 1.0738 1.77%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.74 1.80 1.68 1.54 1.33 1.54 1.72 -
P/RPS 0.65 0.78 0.74 0.69 0.75 0.98 0.92 -20.72%
P/EPS 12.77 13.99 11.34 9.41 11.99 14.40 10.05 17.36%
EY 7.83 7.15 8.82 10.63 8.34 6.94 9.95 -14.80%
DY 0.00 0.00 5.95 0.00 0.00 0.00 4.65 -
P/NAPS 1.51 1.48 1.41 1.33 1.22 1.35 1.54 -1.30%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 24/05/19 21/02/19 15/11/18 16/08/18 25/05/18 28/02/18 -
Price 1.67 1.74 2.00 1.61 1.47 1.46 1.82 -
P/RPS 0.63 0.75 0.88 0.73 0.83 0.93 0.97 -25.06%
P/EPS 12.25 13.52 13.50 9.83 13.25 13.65 10.64 9.87%
EY 8.16 7.39 7.41 10.17 7.55 7.32 9.40 -9.02%
DY 0.00 0.00 5.00 0.00 0.00 0.00 4.40 -
P/NAPS 1.45 1.43 1.68 1.39 1.35 1.28 1.63 -7.52%

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