[FPI] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -37.48%
YoY- -26.03%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 560,520 548,716 439,008 389,112 462,621 441,769 356,060 35.21%
PBT 45,077 49,197 34,334 30,896 48,009 50,686 42,692 3.68%
Tax -8,445 -8,740 -6,876 -4,384 -5,772 -8,234 -7,786 5.55%
NP 36,632 40,457 27,458 26,512 42,237 42,452 34,906 3.26%
-
NP to SH 36,644 40,498 27,436 26,452 42,313 42,574 34,712 3.66%
-
Tax Rate 18.73% 17.77% 20.03% 14.19% 12.02% 16.25% 18.24% -
Total Cost 523,888 508,258 411,550 362,600 420,384 399,317 321,154 38.45%
-
Net Worth 294,356 286,935 269,620 281,988 277,040 267,146 252,305 10.79%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 24,735 - - - 19,788 - - -
Div Payout % 67.50% - - - 46.77% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 294,356 286,935 269,620 281,988 277,040 267,146 252,305 10.79%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.54% 7.37% 6.25% 6.81% 9.13% 9.61% 9.80% -
ROE 12.45% 14.11% 10.18% 9.38% 15.27% 15.94% 13.76% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 226.60 221.83 177.48 157.31 187.02 178.60 143.95 35.20%
EPS 14.80 16.40 11.20 10.80 17.10 17.20 14.00 3.76%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.19 1.16 1.09 1.14 1.12 1.08 1.02 10.79%
Adjusted Per Share Value based on latest NOSH - 247,358
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 217.20 212.63 170.12 150.78 179.27 171.19 137.97 35.21%
EPS 14.20 15.69 10.63 10.25 16.40 16.50 13.45 3.67%
DPS 9.59 0.00 0.00 0.00 7.67 0.00 0.00 -
NAPS 1.1406 1.1119 1.0448 1.0927 1.0735 1.0352 0.9777 10.78%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.68 1.54 1.33 1.54 1.72 1.28 0.915 -
P/RPS 0.74 0.69 0.75 0.98 0.92 0.72 0.64 10.13%
P/EPS 11.34 9.41 11.99 14.40 10.05 7.44 6.52 44.47%
EY 8.82 10.63 8.34 6.94 9.95 13.45 15.34 -30.78%
DY 5.95 0.00 0.00 0.00 4.65 0.00 0.00 -
P/NAPS 1.41 1.33 1.22 1.35 1.54 1.19 0.90 34.78%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 15/11/18 16/08/18 25/05/18 28/02/18 16/11/17 17/08/17 -
Price 2.00 1.61 1.47 1.46 1.82 1.59 1.16 -
P/RPS 0.88 0.73 0.83 0.93 0.97 0.89 0.81 5.66%
P/EPS 13.50 9.83 13.25 13.65 10.64 9.24 8.27 38.51%
EY 7.41 10.17 7.55 7.32 9.40 10.83 12.10 -27.82%
DY 5.00 0.00 0.00 0.00 4.40 0.00 0.00 -
P/NAPS 1.68 1.39 1.35 1.28 1.63 1.47 1.14 29.40%

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