[FPI] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -43.29%
YoY- 43.68%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 281,048 107,618 124,514 175,335 260,612 187,366 142,885 56.79%
PBT 33,407 10,757 7,432 12,265 20,710 11,344 10,003 122.93%
Tax -7,573 -2,296 -2,032 -3,246 -4,817 -2,436 -2,037 139.41%
NP 25,834 8,461 5,400 9,019 15,893 8,908 7,966 118.62%
-
NP to SH 25,839 8,459 5,396 9,009 15,885 8,899 7,957 118.81%
-
Tax Rate 22.67% 21.34% 27.34% 26.47% 23.26% 21.47% 20.36% -
Total Cost 255,214 99,157 119,114 166,316 244,719 178,458 134,919 52.77%
-
Net Worth 321,565 296,829 316,618 309,197 301,776 284,461 301,776 4.31%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 27,209 - - - -
Div Payout % - - - 302.02% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 321,565 296,829 316,618 309,197 301,776 284,461 301,776 4.31%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.19% 7.86% 4.34% 5.14% 6.10% 4.75% 5.58% -
ROE 8.04% 2.85% 1.70% 2.91% 5.26% 3.13% 2.64% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 113.62 43.51 50.34 70.88 105.36 75.75 57.76 56.80%
EPS 10.40 3.40 2.20 3.60 6.40 3.60 3.20 118.93%
DPS 0.00 0.00 0.00 11.00 0.00 0.00 0.00 -
NAPS 1.30 1.20 1.28 1.25 1.22 1.15 1.22 4.31%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 108.88 41.69 48.24 67.93 100.96 72.59 55.36 56.78%
EPS 10.01 3.28 2.09 3.49 6.15 3.45 3.08 118.93%
DPS 0.00 0.00 0.00 10.54 0.00 0.00 0.00 -
NAPS 1.2458 1.15 1.2266 1.1979 1.1691 1.102 1.1691 4.31%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.54 1.40 1.42 1.61 1.65 1.74 1.80 -
P/RPS 1.36 3.22 2.82 2.27 1.57 2.30 3.12 -42.42%
P/EPS 14.74 40.94 65.09 44.21 25.69 48.37 55.96 -58.80%
EY 6.78 2.44 1.54 2.26 3.89 2.07 1.79 142.39%
DY 0.00 0.00 0.00 6.83 0.00 0.00 0.00 -
P/NAPS 1.18 1.17 1.11 1.29 1.35 1.51 1.48 -13.98%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 13/08/20 27/05/20 20/02/20 14/11/19 22/08/19 24/05/19 -
Price 1.85 1.40 1.36 1.76 1.58 1.67 1.74 -
P/RPS 1.63 3.22 2.70 2.48 1.50 2.20 3.01 -33.48%
P/EPS 17.71 40.94 62.34 48.32 24.60 46.42 54.09 -52.39%
EY 5.65 2.44 1.60 2.07 4.06 2.15 1.85 110.07%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 1.42 1.17 1.06 1.41 1.30 1.45 1.43 -0.46%

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