[FPI] YoY Annualized Quarter 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- 47.61%
YoY- -4.88%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 904,454 684,240 787,817 548,716 441,769 336,660 273,600 22.02%
PBT 117,965 68,794 56,076 49,197 50,686 16,410 14,905 41.12%
Tax -26,444 -15,868 -12,386 -8,740 -8,234 1,362 501 -
NP 91,521 52,926 43,689 40,457 42,452 17,773 15,406 34.54%
-
NP to SH 91,572 52,925 43,654 40,498 42,574 14,901 13,777 37.08%
-
Tax Rate 22.42% 23.07% 22.09% 17.77% 16.25% -8.30% -3.36% -
Total Cost 812,933 631,313 744,128 508,258 399,317 318,886 258,193 21.04%
-
Net Worth 375,984 321,565 301,776 286,935 267,146 247,358 257,252 6.52%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 375,984 321,565 301,776 286,935 267,146 247,358 257,252 6.52%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 10.12% 7.74% 5.55% 7.37% 9.61% 5.28% 5.63% -
ROE 24.36% 16.46% 14.47% 14.11% 15.94% 6.02% 5.36% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 365.65 276.62 318.49 221.83 178.60 136.10 110.61 22.02%
EPS 37.07 21.33 17.60 16.40 17.20 6.00 5.60 36.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.30 1.22 1.16 1.08 1.00 1.04 6.52%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 350.40 265.08 305.21 212.58 171.15 130.43 106.00 22.02%
EPS 35.48 20.50 16.91 15.69 16.49 5.77 5.34 37.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4566 1.2458 1.1691 1.1116 1.035 0.9583 0.9966 6.52%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.98 1.54 1.65 1.54 1.28 0.83 0.675 -
P/RPS 1.09 0.56 0.52 0.69 0.72 0.61 0.61 10.14%
P/EPS 10.75 7.20 9.35 9.41 7.44 13.78 12.12 -1.97%
EY 9.30 13.89 10.70 10.63 13.45 7.26 8.25 2.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 1.18 1.35 1.33 1.19 0.83 0.65 26.12%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 18/11/21 19/11/20 14/11/19 15/11/18 16/11/17 10/11/16 06/11/15 -
Price 3.80 1.85 1.58 1.61 1.59 0.80 0.745 -
P/RPS 1.04 0.67 0.50 0.73 0.89 0.59 0.67 7.59%
P/EPS 10.26 8.65 8.95 9.83 9.24 13.28 13.38 -4.32%
EY 9.74 11.57 11.17 10.17 10.83 7.53 7.48 4.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.42 1.30 1.39 1.47 0.80 0.72 23.03%

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