[FPI] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 20.64%
YoY- -13.4%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 590,863 330,251 142,885 560,520 411,537 219,504 97,278 232.53%
PBT 42,057 21,347 10,003 45,077 36,898 17,167 7,724 209.18%
Tax -9,290 -4,473 -2,037 -8,445 -6,555 -3,438 -1,096 315.18%
NP 32,767 16,874 7,966 36,632 30,343 13,729 6,628 189.92%
-
NP to SH 32,741 16,856 7,957 36,644 30,374 13,718 6,613 190.20%
-
Tax Rate 22.09% 20.95% 20.36% 18.73% 17.77% 20.03% 14.19% -
Total Cost 558,096 313,377 134,919 523,888 381,194 205,775 90,650 235.54%
-
Net Worth 301,776 284,461 301,776 294,356 286,935 269,620 281,988 4.62%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 24,735 - - - -
Div Payout % - - - 67.50% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 301,776 284,461 301,776 294,356 286,935 269,620 281,988 4.62%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.55% 5.11% 5.58% 6.54% 7.37% 6.25% 6.81% -
ROE 10.85% 5.93% 2.64% 12.45% 10.59% 5.09% 2.35% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 238.87 133.51 57.76 226.60 166.37 88.74 39.33 232.51%
EPS 13.20 6.80 3.20 14.80 12.30 5.60 2.70 187.77%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.22 1.15 1.22 1.19 1.16 1.09 1.14 4.62%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 229.01 128.00 55.38 217.25 159.51 85.08 37.70 232.55%
EPS 12.69 6.53 3.08 14.20 11.77 5.32 2.56 190.44%
DPS 0.00 0.00 0.00 9.59 0.00 0.00 0.00 -
NAPS 1.1697 1.1025 1.1697 1.1409 1.1121 1.045 1.093 4.62%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.65 1.74 1.80 1.68 1.54 1.33 1.54 -
P/RPS 0.69 1.30 3.12 0.74 0.93 1.50 3.92 -68.55%
P/EPS 12.47 25.53 55.96 11.34 12.54 23.98 57.60 -63.91%
EY 8.02 3.92 1.79 8.82 7.97 4.17 1.74 176.70%
DY 0.00 0.00 0.00 5.95 0.00 0.00 0.00 -
P/NAPS 1.35 1.51 1.48 1.41 1.33 1.22 1.35 0.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 14/11/19 22/08/19 24/05/19 21/02/19 15/11/18 16/08/18 25/05/18 -
Price 1.58 1.67 1.74 2.00 1.61 1.47 1.46 -
P/RPS 0.66 1.25 3.01 0.88 0.97 1.66 3.71 -68.33%
P/EPS 11.94 24.51 54.09 13.50 13.11 26.51 54.61 -63.67%
EY 8.38 4.08 1.85 7.41 7.63 3.77 1.83 175.50%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.45 1.43 1.68 1.39 1.35 1.28 1.03%

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