[FPI] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 27.52%
YoY- 13.93%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 513,180 232,132 124,514 766,198 590,863 330,251 142,885 133.97%
PBT 51,596 18,189 7,432 54,322 42,057 21,347 10,003 197.64%
Tax -11,901 -4,328 -2,032 -12,536 -9,290 -4,473 -2,037 223.34%
NP 39,695 13,861 5,400 41,786 32,767 16,874 7,966 190.88%
-
NP to SH 39,694 13,855 5,396 41,750 32,741 16,856 7,957 191.10%
-
Tax Rate 23.07% 23.79% 27.34% 23.08% 22.09% 20.95% 20.36% -
Total Cost 473,485 218,271 119,114 724,412 558,096 313,377 134,919 130.40%
-
Net Worth 321,565 296,829 316,618 309,197 301,776 284,461 301,776 4.31%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 27,209 - - - -
Div Payout % - - - 65.17% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 321,565 296,829 316,618 309,197 301,776 284,461 301,776 4.31%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.74% 5.97% 4.34% 5.45% 5.55% 5.11% 5.58% -
ROE 12.34% 4.67% 1.70% 13.50% 10.85% 5.93% 2.64% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 207.46 93.84 50.34 309.75 238.87 133.51 57.76 133.98%
EPS 16.00 5.60 2.20 16.90 13.20 6.80 3.20 191.54%
DPS 0.00 0.00 0.00 11.00 0.00 0.00 0.00 -
NAPS 1.30 1.20 1.28 1.25 1.22 1.15 1.22 4.31%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 198.81 89.93 48.24 296.84 228.91 127.94 55.36 133.96%
EPS 15.38 5.37 2.09 16.17 12.68 6.53 3.08 191.29%
DPS 0.00 0.00 0.00 10.54 0.00 0.00 0.00 -
NAPS 1.2458 1.15 1.2266 1.1979 1.1691 1.102 1.1691 4.31%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.54 1.40 1.42 1.61 1.65 1.74 1.80 -
P/RPS 0.74 1.49 2.82 0.52 0.69 1.30 3.12 -61.58%
P/EPS 9.60 24.99 65.09 9.54 12.47 25.53 55.96 -69.02%
EY 10.42 4.00 1.54 10.48 8.02 3.92 1.79 222.56%
DY 0.00 0.00 0.00 6.83 0.00 0.00 0.00 -
P/NAPS 1.18 1.17 1.11 1.29 1.35 1.51 1.48 -13.98%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 13/08/20 27/05/20 20/02/20 14/11/19 22/08/19 24/05/19 -
Price 1.85 1.40 1.36 1.76 1.58 1.67 1.74 -
P/RPS 0.89 1.49 2.70 0.57 0.66 1.25 3.01 -55.51%
P/EPS 11.53 24.99 62.34 10.43 11.94 24.51 54.09 -64.21%
EY 8.67 4.00 1.60 9.59 8.38 4.08 1.85 179.26%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 1.42 1.17 1.06 1.41 1.30 1.45 1.43 -0.46%

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