[FPI] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -13.14%
YoY- 20.32%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 766,198 787,817 660,502 571,540 560,520 548,716 439,008 44.81%
PBT 54,322 56,076 42,694 40,012 45,077 49,197 34,334 35.66%
Tax -12,536 -12,386 -8,946 -8,148 -8,445 -8,740 -6,876 49.07%
NP 41,786 43,689 33,748 31,864 36,632 40,457 27,458 32.20%
-
NP to SH 41,750 43,654 33,712 31,828 36,644 40,498 27,436 32.19%
-
Tax Rate 23.08% 22.09% 20.95% 20.36% 18.73% 17.77% 20.03% -
Total Cost 724,412 744,128 626,754 539,676 523,888 508,258 411,550 45.63%
-
Net Worth 309,197 301,776 284,461 301,776 294,356 286,935 269,620 9.53%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 27,209 - - - 24,735 - - -
Div Payout % 65.17% - - - 67.50% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 309,197 301,776 284,461 301,776 294,356 286,935 269,620 9.53%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.45% 5.55% 5.11% 5.58% 6.54% 7.37% 6.25% -
ROE 13.50% 14.47% 11.85% 10.55% 12.45% 14.11% 10.18% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 309.75 318.49 267.02 231.06 226.60 221.83 177.48 44.81%
EPS 16.90 17.60 13.60 12.80 14.80 16.40 11.20 31.45%
DPS 11.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.25 1.22 1.15 1.22 1.19 1.16 1.09 9.53%
Adjusted Per Share Value based on latest NOSH - 247,358
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 296.97 305.35 256.00 221.52 217.25 212.68 170.16 44.80%
EPS 16.18 16.92 13.07 12.34 14.20 15.70 10.63 32.22%
DPS 10.55 0.00 0.00 0.00 9.59 0.00 0.00 -
NAPS 1.1984 1.1697 1.1025 1.1697 1.1409 1.1121 1.045 9.53%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.61 1.65 1.74 1.80 1.68 1.54 1.33 -
P/RPS 0.52 0.52 0.65 0.78 0.74 0.69 0.75 -21.61%
P/EPS 9.54 9.35 12.77 13.99 11.34 9.41 11.99 -14.09%
EY 10.48 10.70 7.83 7.15 8.82 10.63 8.34 16.39%
DY 6.83 0.00 0.00 0.00 5.95 0.00 0.00 -
P/NAPS 1.29 1.35 1.51 1.48 1.41 1.33 1.22 3.77%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 14/11/19 22/08/19 24/05/19 21/02/19 15/11/18 16/08/18 -
Price 1.76 1.58 1.67 1.74 2.00 1.61 1.47 -
P/RPS 0.57 0.50 0.63 0.75 0.88 0.73 0.83 -22.10%
P/EPS 10.43 8.95 12.25 13.52 13.50 9.83 13.25 -14.70%
EY 9.59 11.17 8.16 7.39 7.41 10.17 7.55 17.23%
DY 6.25 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 1.41 1.30 1.45 1.43 1.68 1.39 1.35 2.93%

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