[FPI] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -13.14%
YoY- 20.32%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,008,244 832,952 498,056 571,540 389,112 302,100 276,684 24.03%
PBT 109,484 106,368 29,728 40,012 30,896 42,868 -3,428 -
Tax -25,312 -24,340 -8,128 -8,148 -4,384 -6,884 6,672 -
NP 84,172 82,028 21,600 31,864 26,512 35,984 3,244 72.01%
-
NP to SH 84,224 82,068 21,584 31,828 26,452 35,760 3,172 72.68%
-
Tax Rate 23.12% 22.88% 27.34% 20.36% 14.19% 16.06% - -
Total Cost 924,072 750,924 476,456 539,676 362,600 266,116 273,440 22.48%
-
Net Worth 440,978 356,195 316,618 301,776 281,988 244,884 234,990 11.05%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 440,978 356,195 316,618 301,776 281,988 244,884 234,990 11.05%
NOSH 255,276 247,358 247,358 247,358 247,358 247,358 247,358 0.52%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 8.35% 9.85% 4.34% 5.58% 6.81% 11.91% 1.17% -
ROE 19.10% 23.04% 6.82% 10.55% 9.38% 14.60% 1.35% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 397.83 336.74 201.35 231.06 157.31 122.13 111.86 23.53%
EPS 33.24 33.20 8.80 12.80 10.80 14.40 1.20 73.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.44 1.28 1.22 1.14 0.99 0.95 10.60%
Adjusted Per Share Value based on latest NOSH - 247,358
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 390.70 322.77 193.00 221.47 150.78 117.06 107.22 24.03%
EPS 32.64 31.80 8.36 12.33 10.25 13.86 1.23 72.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7088 1.3803 1.2269 1.1694 1.0927 0.9489 0.9106 11.05%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 3.75 2.97 1.42 1.80 1.54 0.865 0.85 -
P/RPS 0.94 0.88 0.71 0.78 0.98 0.71 0.76 3.60%
P/EPS 11.28 8.95 16.27 13.99 14.40 5.98 66.28 -25.54%
EY 8.86 11.17 6.14 7.15 6.94 16.71 1.51 34.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.06 1.11 1.48 1.35 0.87 0.89 15.91%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/05/22 28/05/21 27/05/20 24/05/19 25/05/18 17/05/17 22/04/16 -
Price 3.24 2.63 1.36 1.74 1.46 0.84 0.825 -
P/RPS 0.81 0.78 0.68 0.75 0.93 0.69 0.74 1.51%
P/EPS 9.75 7.93 15.59 13.52 13.65 5.81 64.33 -26.97%
EY 10.26 12.62 6.42 7.39 7.32 17.21 1.55 37.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.83 1.06 1.43 1.28 0.85 0.87 13.49%

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