[FPI] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 26.91%
YoY- 20.32%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 175,335 260,612 187,366 142,885 148,983 192,033 122,226 27.11%
PBT 12,265 20,710 11,344 10,003 8,179 19,731 9,443 18.98%
Tax -3,246 -4,817 -2,436 -2,037 -1,890 -3,117 -2,342 24.23%
NP 9,019 15,893 8,908 7,966 6,289 16,614 7,101 17.22%
-
NP to SH 9,009 15,885 8,899 7,957 6,270 16,656 7,105 17.09%
-
Tax Rate 26.47% 23.26% 21.47% 20.36% 23.11% 15.80% 24.80% -
Total Cost 166,316 244,719 178,458 134,919 142,694 175,419 115,125 27.70%
-
Net Worth 309,197 301,776 284,461 301,776 294,356 286,935 269,620 9.53%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 27,209 - - - 24,735 - - -
Div Payout % 302.02% - - - 394.51% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 309,197 301,776 284,461 301,776 294,356 286,935 269,620 9.53%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.14% 6.10% 4.75% 5.58% 4.22% 8.65% 5.81% -
ROE 2.91% 5.26% 3.13% 2.64% 2.13% 5.80% 2.64% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 70.88 105.36 75.75 57.76 60.23 77.63 49.41 27.11%
EPS 3.60 6.40 3.60 3.20 2.50 6.70 2.90 15.46%
DPS 11.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.25 1.22 1.15 1.22 1.19 1.16 1.09 9.53%
Adjusted Per Share Value based on latest NOSH - 247,358
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 67.96 101.01 72.62 55.38 57.74 74.43 47.37 27.12%
EPS 3.49 6.16 3.45 3.08 2.43 6.46 2.75 17.16%
DPS 10.55 0.00 0.00 0.00 9.59 0.00 0.00 -
NAPS 1.1984 1.1697 1.1025 1.1697 1.1409 1.1121 1.045 9.53%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.61 1.65 1.74 1.80 1.68 1.54 1.33 -
P/RPS 2.27 1.57 2.30 3.12 2.79 1.98 2.69 -10.67%
P/EPS 44.21 25.69 48.37 55.96 66.28 22.87 46.30 -3.02%
EY 2.26 3.89 2.07 1.79 1.51 4.37 2.16 3.05%
DY 6.83 0.00 0.00 0.00 5.95 0.00 0.00 -
P/NAPS 1.29 1.35 1.51 1.48 1.41 1.33 1.22 3.77%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 14/11/19 22/08/19 24/05/19 21/02/19 15/11/18 16/08/18 -
Price 1.76 1.58 1.67 1.74 2.00 1.61 1.47 -
P/RPS 2.48 1.50 2.20 3.01 3.32 2.07 2.97 -11.29%
P/EPS 48.32 24.60 46.42 54.09 78.90 23.91 51.18 -3.75%
EY 2.07 4.06 2.15 1.85 1.27 4.18 1.95 4.05%
DY 6.25 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 1.41 1.30 1.45 1.43 1.68 1.39 1.35 2.93%

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