[FPI] QoQ Quarter Result on 30-Jun-2018 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 7.44%
YoY- -15.58%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 142,885 148,983 192,033 122,226 97,278 131,294 153,297 -4.58%
PBT 10,003 8,179 19,731 9,443 7,724 9,994 16,669 -28.87%
Tax -2,037 -1,890 -3,117 -2,342 -1,096 404 -2,283 -7.32%
NP 7,966 6,289 16,614 7,101 6,628 10,398 14,386 -32.59%
-
NP to SH 7,957 6,270 16,656 7,105 6,613 10,382 14,575 -33.22%
-
Tax Rate 20.36% 23.11% 15.80% 24.80% 14.19% -4.04% 13.70% -
Total Cost 134,919 142,694 175,419 115,125 90,650 120,896 138,911 -1.92%
-
Net Worth 301,776 294,356 286,935 269,620 281,988 277,040 267,146 8.47%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 24,735 - - - 19,788 - -
Div Payout % - 394.51% - - - 190.61% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 301,776 294,356 286,935 269,620 281,988 277,040 267,146 8.47%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 5.58% 4.22% 8.65% 5.81% 6.81% 7.92% 9.38% -
ROE 2.64% 2.13% 5.80% 2.64% 2.35% 3.75% 5.46% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 57.76 60.23 77.63 49.41 39.33 53.08 61.97 -4.58%
EPS 3.20 2.50 6.70 2.90 2.70 4.20 5.90 -33.51%
DPS 0.00 10.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.22 1.19 1.16 1.09 1.14 1.12 1.08 8.47%
Adjusted Per Share Value based on latest NOSH - 247,358
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 55.36 57.72 74.40 47.35 37.69 50.87 59.39 -4.58%
EPS 3.08 2.43 6.45 2.75 2.56 4.02 5.65 -33.29%
DPS 0.00 9.58 0.00 0.00 0.00 7.67 0.00 -
NAPS 1.1691 1.1404 1.1116 1.0445 1.0925 1.0733 1.035 8.46%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.80 1.68 1.54 1.33 1.54 1.72 1.28 -
P/RPS 3.12 2.79 1.98 2.69 3.92 3.24 2.07 31.49%
P/EPS 55.96 66.28 22.87 46.30 57.60 40.98 21.72 88.04%
EY 1.79 1.51 4.37 2.16 1.74 2.44 4.60 -46.73%
DY 0.00 5.95 0.00 0.00 0.00 4.65 0.00 -
P/NAPS 1.48 1.41 1.33 1.22 1.35 1.54 1.19 15.66%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 21/02/19 15/11/18 16/08/18 25/05/18 28/02/18 16/11/17 -
Price 1.74 2.00 1.61 1.47 1.46 1.82 1.59 -
P/RPS 3.01 3.32 2.07 2.97 3.71 3.43 2.57 11.12%
P/EPS 54.09 78.90 23.91 51.18 54.61 43.36 26.98 59.06%
EY 1.85 1.27 4.18 1.95 1.83 2.31 3.71 -37.14%
DY 0.00 5.00 0.00 0.00 0.00 4.40 0.00 -
P/NAPS 1.43 1.68 1.39 1.35 1.28 1.63 1.47 -1.82%

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