[FPI] YoY Cumulative 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- 107.44%
YoY- -20.96%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 441,420 232,132 330,251 219,504 178,030 145,238 113,504 25.37%
PBT 56,012 18,189 21,347 17,167 21,346 4,930 -426 -
Tax -12,320 -4,328 -4,473 -3,438 -3,893 907 2,732 -
NP 43,692 13,861 16,874 13,729 17,453 5,837 2,306 63.20%
-
NP to SH 43,710 13,855 16,856 13,718 17,356 3,828 1,288 79.83%
-
Tax Rate 22.00% 23.79% 20.95% 20.03% 18.24% -18.40% - -
Total Cost 397,728 218,271 313,377 205,775 160,577 139,401 111,198 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 12.71% 4.67% 5.93% 5.09% 6.88% 1.61% 0.51% -
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 178.45 93.84 133.51 88.74 71.97 58.72 44.06 26.22%
EPS 17.70 5.60 6.80 5.60 7.00 1.50 0.50 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 171.01 89.93 127.94 85.04 68.97 56.27 43.97 25.37%
EPS 16.93 5.37 6.53 5.31 6.72 1.48 0.50 79.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.332 1.15 1.102 1.0445 0.9775 0.92 0.978 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 1.59 1.49 1.30 1.50 1.27 1.32 1.57 0.21%
P/EPS 16.02 24.99 25.53 23.98 13.04 50.08 138.00 -30.13%
EY 6.24 4.00 3.92 4.17 7.67 2.00 0.72 43.27%
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 1.57 1.49 1.25 1.66 1.61 1.38 1.43 1.56%
P/EPS 15.90 24.99 24.51 26.51 16.53 52.34 126.00 -29.15%
EY 6.29 4.00 4.08 3.77 6.05 1.91 0.79 41.26%
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