[FPI] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -28.77%
YoY- 338.61%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 192,033 122,226 97,278 131,294 153,297 102,505 75,525 86.18%
PBT 19,731 9,443 7,724 9,994 16,669 10,629 10,717 50.16%
Tax -3,117 -2,342 -1,096 404 -2,283 -2,172 -1,721 48.52%
NP 16,614 7,101 6,628 10,398 14,386 8,457 8,996 50.47%
-
NP to SH 16,656 7,105 6,613 10,382 14,575 8,416 8,940 51.35%
-
Tax Rate 15.80% 24.80% 14.19% -4.04% 13.70% 20.43% 16.06% -
Total Cost 175,419 115,125 90,650 120,896 138,911 94,048 66,529 90.74%
-
Net Worth 286,935 269,620 281,988 277,040 267,146 252,305 244,884 11.13%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 19,788 - - - -
Div Payout % - - - 190.61% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 286,935 269,620 281,988 277,040 267,146 252,305 244,884 11.13%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.65% 5.81% 6.81% 7.92% 9.38% 8.25% 11.91% -
ROE 5.80% 2.64% 2.35% 3.75% 5.46% 3.34% 3.65% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 77.63 49.41 39.33 53.08 61.97 41.44 30.53 86.18%
EPS 6.70 2.90 2.70 4.20 5.90 3.40 3.60 51.24%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.16 1.09 1.14 1.12 1.08 1.02 0.99 11.13%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 74.40 47.35 37.69 50.87 59.39 39.71 29.26 86.18%
EPS 6.45 2.75 2.56 4.02 5.65 3.26 3.46 51.41%
DPS 0.00 0.00 0.00 7.67 0.00 0.00 0.00 -
NAPS 1.1116 1.0445 1.0925 1.0733 1.035 0.9775 0.9487 11.13%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.54 1.33 1.54 1.72 1.28 0.915 0.865 -
P/RPS 1.98 2.69 3.92 3.24 2.07 2.21 2.83 -21.17%
P/EPS 22.87 46.30 57.60 40.98 21.72 26.89 23.93 -2.97%
EY 4.37 2.16 1.74 2.44 4.60 3.72 4.18 3.00%
DY 0.00 0.00 0.00 4.65 0.00 0.00 0.00 -
P/NAPS 1.33 1.22 1.35 1.54 1.19 0.90 0.87 32.67%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 16/08/18 25/05/18 28/02/18 16/11/17 17/08/17 17/05/17 -
Price 1.61 1.47 1.46 1.82 1.59 1.16 0.84 -
P/RPS 2.07 2.97 3.71 3.43 2.57 2.80 2.75 -17.23%
P/EPS 23.91 51.18 54.61 43.36 26.98 34.09 23.24 1.91%
EY 4.18 1.95 1.83 2.31 3.71 2.93 4.30 -1.86%
DY 0.00 0.00 0.00 4.40 0.00 0.00 0.00 -
P/NAPS 1.39 1.35 1.28 1.63 1.47 1.14 0.85 38.76%

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