[FPI] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
10-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 142.11%
YoY- -18.76%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 102,505 75,525 91,327 107,257 76,067 69,171 104,808 -1.47%
PBT 10,629 10,717 3,786 7,378 5,787 -857 10,465 1.04%
Tax -2,172 -1,721 -1,346 115 -761 1,668 59 -
NP 8,457 8,996 2,440 7,493 5,026 811 10,524 -13.57%
-
NP to SH 8,416 8,940 2,367 7,348 3,035 793 9,032 -4.60%
-
Tax Rate 20.43% 16.06% 35.55% -1.56% 13.15% - -0.56% -
Total Cost 94,048 66,529 88,887 99,764 71,041 68,360 94,284 -0.16%
-
Net Worth 252,305 244,884 252,305 247,358 237,463 234,990 267,146 -3.74%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 14,841 - - - 17,315 -
Div Payout % - - 627.02% - - - 191.71% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 252,305 244,884 252,305 247,358 237,463 234,990 267,146 -3.74%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.25% 11.91% 2.67% 6.99% 6.61% 1.17% 10.04% -
ROE 3.34% 3.65% 0.94% 2.97% 1.28% 0.34% 3.38% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 41.44 30.53 36.92 43.36 30.75 27.96 42.37 -1.47%
EPS 3.40 3.60 1.00 3.00 1.20 0.30 3.60 -3.74%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 7.00 -
NAPS 1.02 0.99 1.02 1.00 0.96 0.95 1.08 -3.74%
Adjusted Per Share Value based on latest NOSH - 247,358
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 39.73 29.27 35.40 41.57 29.48 26.81 40.62 -1.46%
EPS 3.26 3.47 0.92 2.85 1.18 0.31 3.50 -4.62%
DPS 0.00 0.00 5.75 0.00 0.00 0.00 6.71 -
NAPS 0.9779 0.9491 0.9779 0.9587 0.9204 0.9108 1.0354 -3.74%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.915 0.865 0.865 0.83 0.775 0.85 0.89 -
P/RPS 2.21 2.83 2.34 1.91 2.52 3.04 2.10 3.46%
P/EPS 26.89 23.93 90.39 27.94 63.16 265.14 24.37 6.78%
EY 3.72 4.18 1.11 3.58 1.58 0.38 4.10 -6.28%
DY 0.00 0.00 6.94 0.00 0.00 0.00 7.87 -
P/NAPS 0.90 0.87 0.85 0.83 0.81 0.89 0.82 6.40%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 17/05/17 23/02/17 10/11/16 12/08/16 22/04/16 26/02/16 -
Price 1.16 0.84 1.01 0.80 0.81 0.825 0.91 -
P/RPS 2.80 2.75 2.74 1.84 2.63 2.95 2.15 19.27%
P/EPS 34.09 23.24 105.55 26.93 66.02 257.34 24.92 23.25%
EY 2.93 4.30 0.95 3.71 1.51 0.39 4.01 -18.89%
DY 0.00 0.00 5.94 0.00 0.00 0.00 7.69 -
P/NAPS 1.14 0.85 0.99 0.80 0.84 0.87 0.84 22.60%

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