[FPI] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -67.79%
YoY- -73.79%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 153,297 102,505 75,525 91,327 107,257 76,067 69,171 69.90%
PBT 16,669 10,629 10,717 3,786 7,378 5,787 -857 -
Tax -2,283 -2,172 -1,721 -1,346 115 -761 1,668 -
NP 14,386 8,457 8,996 2,440 7,493 5,026 811 578.97%
-
NP to SH 14,575 8,416 8,940 2,367 7,348 3,035 793 595.21%
-
Tax Rate 13.70% 20.43% 16.06% 35.55% -1.56% 13.15% - -
Total Cost 138,911 94,048 66,529 88,887 99,764 71,041 68,360 60.36%
-
Net Worth 267,146 252,305 244,884 252,305 247,358 237,463 234,990 8.91%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 14,841 - - - -
Div Payout % - - - 627.02% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 267,146 252,305 244,884 252,305 247,358 237,463 234,990 8.91%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.38% 8.25% 11.91% 2.67% 6.99% 6.61% 1.17% -
ROE 5.46% 3.34% 3.65% 0.94% 2.97% 1.28% 0.34% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 61.97 41.44 30.53 36.92 43.36 30.75 27.96 69.91%
EPS 5.90 3.40 3.60 1.00 3.00 1.20 0.30 627.27%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.08 1.02 0.99 1.02 1.00 0.96 0.95 8.91%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 59.42 39.73 29.27 35.40 41.57 29.48 26.81 69.90%
EPS 5.65 3.26 3.47 0.92 2.85 1.18 0.31 591.33%
DPS 0.00 0.00 0.00 5.75 0.00 0.00 0.00 -
NAPS 1.0354 0.9779 0.9491 0.9779 0.9587 0.9204 0.9108 8.91%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.28 0.915 0.865 0.865 0.83 0.775 0.85 -
P/RPS 2.07 2.21 2.83 2.34 1.91 2.52 3.04 -22.58%
P/EPS 21.72 26.89 23.93 90.39 27.94 63.16 265.14 -81.10%
EY 4.60 3.72 4.18 1.11 3.58 1.58 0.38 426.40%
DY 0.00 0.00 0.00 6.94 0.00 0.00 0.00 -
P/NAPS 1.19 0.90 0.87 0.85 0.83 0.81 0.89 21.34%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 16/11/17 17/08/17 17/05/17 23/02/17 10/11/16 12/08/16 22/04/16 -
Price 1.59 1.16 0.84 1.01 0.80 0.81 0.825 -
P/RPS 2.57 2.80 2.75 2.74 1.84 2.63 2.95 -8.77%
P/EPS 26.98 34.09 23.24 105.55 26.93 66.02 257.34 -77.73%
EY 3.71 2.93 4.30 0.95 3.71 1.51 0.39 348.34%
DY 0.00 0.00 0.00 5.94 0.00 0.00 0.00 -
P/NAPS 1.47 1.14 0.85 0.99 0.80 0.84 0.87 41.81%

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