[FPI] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 73.18%
YoY- 98.35%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 122,226 97,278 131,294 153,297 102,505 75,525 91,327 21.50%
PBT 9,443 7,724 9,994 16,669 10,629 10,717 3,786 84.22%
Tax -2,342 -1,096 404 -2,283 -2,172 -1,721 -1,346 44.81%
NP 7,101 6,628 10,398 14,386 8,457 8,996 2,440 104.23%
-
NP to SH 7,105 6,613 10,382 14,575 8,416 8,940 2,367 108.50%
-
Tax Rate 24.80% 14.19% -4.04% 13.70% 20.43% 16.06% 35.55% -
Total Cost 115,125 90,650 120,896 138,911 94,048 66,529 88,887 18.87%
-
Net Worth 269,620 281,988 277,040 267,146 252,305 244,884 252,305 4.53%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 19,788 - - - 14,841 -
Div Payout % - - 190.61% - - - 627.02% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 269,620 281,988 277,040 267,146 252,305 244,884 252,305 4.53%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.81% 6.81% 7.92% 9.38% 8.25% 11.91% 2.67% -
ROE 2.64% 2.35% 3.75% 5.46% 3.34% 3.65% 0.94% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 49.41 39.33 53.08 61.97 41.44 30.53 36.92 21.50%
EPS 2.90 2.70 4.20 5.90 3.40 3.60 1.00 103.75%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 6.00 -
NAPS 1.09 1.14 1.12 1.08 1.02 0.99 1.02 4.53%
Adjusted Per Share Value based on latest NOSH - 247,358
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 47.35 37.69 50.87 59.39 39.71 29.26 35.38 21.50%
EPS 2.75 2.56 4.02 5.65 3.26 3.46 0.92 107.92%
DPS 0.00 0.00 7.67 0.00 0.00 0.00 5.75 -
NAPS 1.0445 1.0925 1.0733 1.035 0.9775 0.9487 0.9775 4.53%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.33 1.54 1.72 1.28 0.915 0.865 0.865 -
P/RPS 2.69 3.92 3.24 2.07 2.21 2.83 2.34 9.76%
P/EPS 46.30 57.60 40.98 21.72 26.89 23.93 90.39 -36.05%
EY 2.16 1.74 2.44 4.60 3.72 4.18 1.11 56.05%
DY 0.00 0.00 4.65 0.00 0.00 0.00 6.94 -
P/NAPS 1.22 1.35 1.54 1.19 0.90 0.87 0.85 27.32%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 25/05/18 28/02/18 16/11/17 17/08/17 17/05/17 23/02/17 -
Price 1.47 1.46 1.82 1.59 1.16 0.84 1.01 -
P/RPS 2.97 3.71 3.43 2.57 2.80 2.75 2.74 5.53%
P/EPS 51.18 54.61 43.36 26.98 34.09 23.24 105.55 -38.36%
EY 1.95 1.83 2.31 3.71 2.93 4.30 0.95 61.72%
DY 0.00 0.00 4.40 0.00 0.00 0.00 5.94 -
P/NAPS 1.35 1.28 1.63 1.47 1.14 0.85 0.99 23.03%

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