[FPI] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 32.51%
YoY- 212.43%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 411,537 219,504 97,278 462,621 331,327 178,030 75,525 209.33%
PBT 36,898 17,167 7,724 48,009 38,015 21,346 10,717 127.83%
Tax -6,555 -3,438 -1,096 -5,772 -6,176 -3,893 -1,721 143.69%
NP 30,343 13,729 6,628 42,237 31,839 17,453 8,996 124.74%
-
NP to SH 30,374 13,718 6,613 42,313 31,931 17,356 8,940 125.83%
-
Tax Rate 17.77% 20.03% 14.19% 12.02% 16.25% 18.24% 16.06% -
Total Cost 381,194 205,775 90,650 420,384 299,488 160,577 66,529 219.86%
-
Net Worth 286,935 269,620 281,988 277,040 267,146 252,305 244,884 11.13%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 19,788 - - - -
Div Payout % - - - 46.77% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 286,935 269,620 281,988 277,040 267,146 252,305 244,884 11.13%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.37% 6.25% 6.81% 9.13% 9.61% 9.80% 11.91% -
ROE 10.59% 5.09% 2.35% 15.27% 11.95% 6.88% 3.65% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 166.37 88.74 39.33 187.02 133.95 71.97 30.53 209.35%
EPS 12.30 5.60 2.70 17.10 12.90 7.00 3.60 126.67%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.16 1.09 1.14 1.12 1.08 1.02 0.99 11.13%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 159.51 85.08 37.70 179.31 128.42 69.00 29.27 209.35%
EPS 11.77 5.32 2.56 16.40 12.38 6.73 3.47 125.58%
DPS 0.00 0.00 0.00 7.67 0.00 0.00 0.00 -
NAPS 1.1121 1.045 1.093 1.0738 1.0354 0.9779 0.9491 11.13%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.54 1.33 1.54 1.72 1.28 0.915 0.865 -
P/RPS 0.93 1.50 3.92 0.92 0.96 1.27 2.83 -52.34%
P/EPS 12.54 23.98 57.60 10.05 9.92 13.04 23.93 -34.97%
EY 7.97 4.17 1.74 9.95 10.09 7.67 4.18 53.70%
DY 0.00 0.00 0.00 4.65 0.00 0.00 0.00 -
P/NAPS 1.33 1.22 1.35 1.54 1.19 0.90 0.87 32.67%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 16/08/18 25/05/18 28/02/18 16/11/17 17/08/17 17/05/17 -
Price 1.61 1.47 1.46 1.82 1.59 1.16 0.84 -
P/RPS 0.97 1.66 3.71 0.97 1.19 1.61 2.75 -50.04%
P/EPS 13.11 26.51 54.61 10.64 12.32 16.53 23.24 -31.70%
EY 7.63 3.77 1.83 9.40 8.12 6.05 4.30 46.51%
DY 0.00 0.00 0.00 4.40 0.00 0.00 0.00 -
P/NAPS 1.39 1.35 1.28 1.63 1.47 1.14 0.85 38.76%

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