[FPI] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
12-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 141.36%
YoY- 197.2%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 660,502 439,008 356,060 290,476 227,008 440,790 509,792 4.40%
PBT 42,694 34,334 42,692 9,860 -852 11,850 19,692 13.75%
Tax -8,946 -6,876 -7,786 1,814 5,464 -1,658 58 -
NP 33,748 27,458 34,906 11,674 4,612 10,192 19,750 9.33%
-
NP to SH 33,712 27,436 34,712 7,656 2,576 8,106 18,428 10.58%
-
Tax Rate 20.95% 20.03% 18.24% -18.40% - 13.99% -0.29% -
Total Cost 626,754 411,550 321,154 278,802 222,396 430,598 490,042 4.18%
-
Net Worth 284,461 269,620 252,305 237,463 252,448 240,646 236,575 3.11%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 284,461 269,620 252,305 237,463 252,448 240,646 236,575 3.11%
NOSH 247,358 247,358 247,358 247,358 257,600 253,312 249,027 -0.11%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.11% 6.25% 9.80% 4.02% 2.03% 2.31% 3.87% -
ROE 11.85% 10.18% 13.76% 3.22% 1.02% 3.37% 7.79% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 267.02 177.48 143.95 117.43 88.12 174.01 204.71 4.52%
EPS 13.60 11.20 14.00 3.00 1.00 3.20 7.40 10.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.09 1.02 0.96 0.98 0.95 0.95 3.23%
Adjusted Per Share Value based on latest NOSH - 247,358
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 256.00 170.16 138.01 112.59 87.99 170.85 197.59 4.40%
EPS 13.07 10.63 13.45 2.97 1.00 3.14 7.14 10.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1025 1.045 0.9779 0.9204 0.9785 0.9327 0.9169 3.11%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.74 1.33 0.915 0.775 0.69 1.00 0.70 -
P/RPS 0.65 0.75 0.64 0.66 0.78 0.57 0.34 11.39%
P/EPS 12.77 11.99 6.52 25.04 69.00 31.25 9.46 5.12%
EY 7.83 8.34 15.34 3.99 1.45 3.20 10.57 -4.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.22 0.90 0.81 0.70 1.05 0.74 12.61%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 16/08/18 17/08/17 12/08/16 28/08/15 28/08/14 16/08/13 -
Price 1.67 1.47 1.16 0.81 0.63 1.03 0.69 -
P/RPS 0.63 0.83 0.81 0.69 0.71 0.59 0.34 10.82%
P/EPS 12.25 13.25 8.27 26.17 63.00 32.19 9.32 4.65%
EY 8.16 7.55 12.10 3.82 1.59 3.11 10.72 -4.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.35 1.14 0.84 0.64 1.08 0.73 12.11%

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