[FPI] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 3.72%
YoY- -20.96%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 882,840 464,264 660,502 439,008 356,060 290,476 227,008 25.37%
PBT 112,024 36,378 42,694 34,334 42,692 9,860 -852 -
Tax -24,640 -8,656 -8,946 -6,876 -7,786 1,814 5,464 -
NP 87,384 27,722 33,748 27,458 34,906 11,674 4,612 63.20%
-
NP to SH 87,420 27,710 33,712 27,436 34,712 7,656 2,576 79.83%
-
Tax Rate 22.00% 23.79% 20.95% 20.03% 18.24% -18.40% - -
Total Cost 795,456 436,542 626,754 411,550 321,154 278,802 222,396 23.64%
-
Net Worth 343,827 296,829 284,461 269,620 252,305 237,463 252,448 5.27%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 343,827 296,829 284,461 269,620 252,305 237,463 252,448 5.27%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 257,600 -0.67%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 9.90% 5.97% 5.11% 6.25% 9.80% 4.02% 2.03% -
ROE 25.43% 9.34% 11.85% 10.18% 13.76% 3.22% 1.02% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 356.91 187.69 267.02 177.48 143.95 117.43 88.12 26.22%
EPS 35.40 11.20 13.60 11.20 14.00 3.00 1.00 81.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.20 1.15 1.09 1.02 0.96 0.98 5.99%
Adjusted Per Share Value based on latest NOSH - 247,358
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 342.10 179.90 255.95 170.12 137.97 112.56 87.97 25.37%
EPS 33.88 10.74 13.06 10.63 13.45 2.97 1.00 79.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3323 1.1502 1.1023 1.0448 0.9777 0.9202 0.9782 5.27%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.83 1.40 1.74 1.33 0.915 0.775 0.69 -
P/RPS 0.79 0.75 0.65 0.75 0.64 0.66 0.78 0.21%
P/EPS 8.01 12.50 12.77 11.99 6.52 25.04 69.00 -30.13%
EY 12.49 8.00 7.83 8.34 15.34 3.99 1.45 43.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.17 1.51 1.22 0.90 0.81 0.70 19.49%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 19/08/21 13/08/20 22/08/19 16/08/18 17/08/17 12/08/16 28/08/15 -
Price 2.81 1.40 1.67 1.47 1.16 0.81 0.63 -
P/RPS 0.79 0.75 0.63 0.83 0.81 0.69 0.71 1.79%
P/EPS 7.95 12.50 12.25 13.25 8.27 26.17 63.00 -29.15%
EY 12.58 8.00 8.16 7.55 12.10 3.82 1.59 41.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.17 1.45 1.35 1.14 0.84 0.64 21.09%

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