[FPI] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
14-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 78.5%
YoY- -4.63%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 107,618 124,514 175,335 260,612 187,366 142,885 148,983 -19.50%
PBT 10,757 7,432 12,265 20,710 11,344 10,003 8,179 20.06%
Tax -2,296 -2,032 -3,246 -4,817 -2,436 -2,037 -1,890 13.86%
NP 8,461 5,400 9,019 15,893 8,908 7,966 6,289 21.89%
-
NP to SH 8,459 5,396 9,009 15,885 8,899 7,957 6,270 22.11%
-
Tax Rate 21.34% 27.34% 26.47% 23.26% 21.47% 20.36% 23.11% -
Total Cost 99,157 119,114 166,316 244,719 178,458 134,919 142,694 -21.56%
-
Net Worth 296,829 316,618 309,197 301,776 284,461 301,776 294,356 0.55%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 27,209 - - - 24,735 -
Div Payout % - - 302.02% - - - 394.51% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 296,829 316,618 309,197 301,776 284,461 301,776 294,356 0.55%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.86% 4.34% 5.14% 6.10% 4.75% 5.58% 4.22% -
ROE 2.85% 1.70% 2.91% 5.26% 3.13% 2.64% 2.13% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 43.51 50.34 70.88 105.36 75.75 57.76 60.23 -19.50%
EPS 3.40 2.20 3.60 6.40 3.60 3.20 2.50 22.77%
DPS 0.00 0.00 11.00 0.00 0.00 0.00 10.00 -
NAPS 1.20 1.28 1.25 1.22 1.15 1.22 1.19 0.55%
Adjusted Per Share Value based on latest NOSH - 247,358
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 41.71 48.26 67.96 101.01 72.62 55.38 57.74 -19.50%
EPS 3.28 2.09 3.49 6.16 3.45 3.08 2.43 22.15%
DPS 0.00 0.00 10.55 0.00 0.00 0.00 9.59 -
NAPS 1.1505 1.2272 1.1984 1.1697 1.1025 1.1697 1.1409 0.56%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.40 1.42 1.61 1.65 1.74 1.80 1.68 -
P/RPS 3.22 2.82 2.27 1.57 2.30 3.12 2.79 10.03%
P/EPS 40.94 65.09 44.21 25.69 48.37 55.96 66.28 -27.49%
EY 2.44 1.54 2.26 3.89 2.07 1.79 1.51 37.74%
DY 0.00 0.00 6.83 0.00 0.00 0.00 5.95 -
P/NAPS 1.17 1.11 1.29 1.35 1.51 1.48 1.41 -11.70%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 13/08/20 27/05/20 20/02/20 14/11/19 22/08/19 24/05/19 21/02/19 -
Price 1.40 1.36 1.76 1.58 1.67 1.74 2.00 -
P/RPS 3.22 2.70 2.48 1.50 2.20 3.01 3.32 -2.02%
P/EPS 40.94 62.34 48.32 24.60 46.42 54.09 78.90 -35.45%
EY 2.44 1.60 2.07 4.06 2.15 1.85 1.27 54.60%
DY 0.00 0.00 6.25 0.00 0.00 0.00 5.00 -
P/NAPS 1.17 1.06 1.41 1.30 1.45 1.43 1.68 -21.44%

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