[FPI] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
10-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -7.75%
YoY- 104.45%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 376,614 350,176 343,822 357,303 341,742 381,140 388,919 -2.12%
PBT 32,510 27,668 16,094 22,773 27,000 25,101 24,268 21.54%
Tax -5,124 -3,713 -324 1,081 -1,390 -887 -2,189 76.38%
NP 27,386 23,955 15,770 23,854 25,610 24,214 22,079 15.45%
-
NP to SH 27,071 21,690 13,543 20,208 21,905 21,832 19,365 25.04%
-
Tax Rate 15.76% 13.42% 2.01% -4.75% 5.15% 3.53% 9.02% -
Total Cost 349,228 326,221 328,052 333,449 316,132 356,926 366,840 -3.22%
-
Net Worth 252,305 244,884 252,305 247,358 237,463 234,990 267,146 -3.74%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 14,841 14,841 14,841 17,315 17,315 17,315 17,315 -9.77%
Div Payout % 54.82% 68.43% 109.59% 85.68% 79.05% 79.31% 89.41% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 252,305 244,884 252,305 247,358 237,463 234,990 267,146 -3.74%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.27% 6.84% 4.59% 6.68% 7.49% 6.35% 5.68% -
ROE 10.73% 8.86% 5.37% 8.17% 9.22% 9.29% 7.25% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 152.25 141.57 139.00 144.45 138.16 154.08 157.23 -2.12%
EPS 10.94 8.77 5.48 8.17 8.86 8.83 7.83 25.00%
DPS 6.00 6.00 6.00 7.00 7.00 7.00 7.00 -9.77%
NAPS 1.02 0.99 1.02 1.00 0.96 0.95 1.08 -3.74%
Adjusted Per Share Value based on latest NOSH - 247,358
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 145.91 135.66 133.20 138.42 132.40 147.66 150.67 -2.11%
EPS 10.49 8.40 5.25 7.83 8.49 8.46 7.50 25.09%
DPS 5.75 5.75 5.75 6.71 6.71 6.71 6.71 -9.78%
NAPS 0.9775 0.9487 0.9775 0.9583 0.92 0.9104 1.035 -3.74%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.915 0.865 0.865 0.83 0.775 0.85 0.89 -
P/RPS 0.60 0.61 0.62 0.57 0.56 0.55 0.57 3.48%
P/EPS 8.36 9.86 15.80 10.16 8.75 9.63 11.37 -18.55%
EY 11.96 10.14 6.33 9.84 11.43 10.38 8.80 22.71%
DY 6.56 6.94 6.94 8.43 9.03 8.24 7.87 -11.43%
P/NAPS 0.90 0.87 0.85 0.83 0.81 0.89 0.82 6.40%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 17/05/17 23/02/17 10/11/16 12/08/16 22/04/16 26/02/16 -
Price 1.16 0.91 1.01 0.80 0.81 0.825 0.91 -
P/RPS 0.76 0.64 0.73 0.55 0.59 0.54 0.58 19.76%
P/EPS 10.60 10.38 18.45 9.79 9.15 9.35 11.62 -5.94%
EY 9.43 9.64 5.42 10.21 10.93 10.70 8.60 6.34%
DY 5.17 6.59 5.94 8.75 8.64 8.48 7.69 -23.27%
P/NAPS 1.14 0.92 0.99 0.80 0.84 0.87 0.84 22.60%

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