[FPI] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 5.38%
YoY- 18.83%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 671,267 606,127 560,520 542,831 504,095 484,374 462,621 28.25%
PBT 49,257 47,356 45,077 46,892 43,830 45,016 48,009 1.73%
Tax -9,480 -9,386 -8,445 -6,151 -5,317 -5,147 -5,772 39.33%
NP 39,777 37,970 36,632 40,741 38,513 39,869 42,237 -3.93%
-
NP to SH 39,782 37,988 36,644 40,756 38,675 39,986 42,313 -4.03%
-
Tax Rate 19.25% 19.82% 18.73% 13.12% 12.13% 11.43% 12.02% -
Total Cost 631,490 568,157 523,888 502,090 465,582 444,505 420,384 31.26%
-
Net Worth 284,461 301,776 294,356 286,935 269,620 281,988 277,040 1.78%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 24,735 24,735 24,735 19,788 19,788 19,788 19,788 16.08%
Div Payout % 62.18% 65.11% 67.50% 48.55% 51.17% 49.49% 46.77% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 284,461 301,776 294,356 286,935 269,620 281,988 277,040 1.78%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.93% 6.26% 6.54% 7.51% 7.64% 8.23% 9.13% -
ROE 13.99% 12.59% 12.45% 14.20% 14.34% 14.18% 15.27% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 271.37 245.04 226.60 219.45 203.79 195.82 187.02 28.25%
EPS 16.08 15.36 14.81 16.48 15.64 16.17 17.11 -4.06%
DPS 10.00 10.00 10.00 8.00 8.00 8.00 8.00 16.08%
NAPS 1.15 1.22 1.19 1.16 1.09 1.14 1.12 1.78%
Adjusted Per Share Value based on latest NOSH - 247,358
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 260.18 234.93 217.25 210.40 195.38 187.74 179.31 28.25%
EPS 15.42 14.72 14.20 15.80 14.99 15.50 16.40 -4.03%
DPS 9.59 9.59 9.59 7.67 7.67 7.67 7.67 16.10%
NAPS 1.1025 1.1697 1.1409 1.1121 1.045 1.093 1.0738 1.77%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.74 1.80 1.68 1.54 1.33 1.54 1.72 -
P/RPS 0.64 0.73 0.74 0.70 0.65 0.79 0.92 -21.54%
P/EPS 10.82 11.72 11.34 9.35 8.51 9.53 10.05 5.05%
EY 9.24 8.53 8.82 10.70 11.76 10.50 9.95 -4.82%
DY 5.75 5.56 5.95 5.19 6.02 5.19 4.65 15.25%
P/NAPS 1.51 1.48 1.41 1.33 1.22 1.35 1.54 -1.30%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 24/05/19 21/02/19 15/11/18 16/08/18 25/05/18 28/02/18 -
Price 1.67 1.74 2.00 1.61 1.47 1.46 1.82 -
P/RPS 0.62 0.71 0.88 0.73 0.72 0.75 0.97 -25.85%
P/EPS 10.38 11.33 13.50 9.77 9.40 9.03 10.64 -1.64%
EY 9.63 8.83 7.41 10.23 10.64 11.07 9.40 1.62%
DY 5.99 5.75 5.00 4.97 5.44 5.48 4.40 22.90%
P/NAPS 1.45 1.43 1.68 1.39 1.35 1.28 1.63 -7.52%

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