[FPI] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 138.47%
YoY- -68.22%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 439,008 356,060 290,476 227,008 440,790 509,792 713,388 -7.76%
PBT 34,334 42,692 9,860 -852 11,850 19,692 36,222 -0.88%
Tax -6,876 -7,786 1,814 5,464 -1,658 58 -6,992 -0.27%
NP 27,458 34,906 11,674 4,612 10,192 19,750 29,230 -1.03%
-
NP to SH 27,436 34,712 7,656 2,576 8,106 18,428 26,644 0.48%
-
Tax Rate 20.03% 18.24% -18.40% - 13.99% -0.29% 19.30% -
Total Cost 411,550 321,154 278,802 222,396 430,598 490,042 684,158 -8.11%
-
Net Worth 269,620 252,305 237,463 252,448 240,646 236,575 224,500 3.09%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 269,620 252,305 237,463 252,448 240,646 236,575 224,500 3.09%
NOSH 247,358 247,358 247,358 257,600 253,312 249,027 246,703 0.04%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.25% 9.80% 4.02% 2.03% 2.31% 3.87% 4.10% -
ROE 10.18% 13.76% 3.22% 1.02% 3.37% 7.79% 11.87% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 177.48 143.95 117.43 88.12 174.01 204.71 289.17 -7.81%
EPS 11.20 14.00 3.00 1.00 3.20 7.40 10.80 0.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.02 0.96 0.98 0.95 0.95 0.91 3.05%
Adjusted Per Share Value based on latest NOSH - 246,833
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 170.12 137.97 112.56 87.97 170.81 197.55 276.44 -7.76%
EPS 10.63 13.45 2.97 1.00 3.14 7.14 10.32 0.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0448 0.9777 0.9202 0.9782 0.9325 0.9167 0.8699 3.09%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.33 0.915 0.775 0.69 1.00 0.70 0.64 -
P/RPS 0.75 0.64 0.66 0.78 0.57 0.34 0.22 22.66%
P/EPS 11.99 6.52 25.04 69.00 31.25 9.46 5.93 12.44%
EY 8.34 15.34 3.99 1.45 3.20 10.57 16.88 -11.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.90 0.81 0.70 1.05 0.74 0.70 9.69%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 17/08/17 12/08/16 28/08/15 28/08/14 16/08/13 15/08/12 -
Price 1.47 1.16 0.81 0.63 1.03 0.69 0.62 -
P/RPS 0.83 0.81 0.69 0.71 0.59 0.34 0.21 25.72%
P/EPS 13.25 8.27 26.17 63.00 32.19 9.32 5.74 14.95%
EY 7.55 12.10 3.82 1.59 3.11 10.72 17.42 -13.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.14 0.84 0.64 1.08 0.73 0.68 12.10%

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