[FPI] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 83.98%
YoY- 185.71%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 513,180 590,863 411,537 331,327 252,495 205,200 207,454 16.27%
PBT 51,596 42,057 36,898 38,015 12,308 11,179 8,997 33.75%
Tax -11,901 -9,290 -6,555 -6,176 1,022 376 -476 70.91%
NP 39,695 32,767 30,343 31,839 13,330 11,555 8,521 29.20%
-
NP to SH 39,694 32,741 30,374 31,931 11,176 10,333 8,037 30.46%
-
Tax Rate 23.07% 22.09% 17.77% 16.25% -8.30% -3.36% 5.29% -
Total Cost 473,485 558,096 381,194 299,488 239,165 193,645 198,933 15.53%
-
Net Worth 321,565 301,776 286,935 267,146 247,358 257,252 246,133 4.55%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 321,565 301,776 286,935 267,146 247,358 257,252 246,133 4.55%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 251,156 -0.25%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.74% 5.55% 7.37% 9.61% 5.28% 5.63% 4.11% -
ROE 12.34% 10.85% 10.59% 11.95% 4.52% 4.02% 3.27% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 207.46 238.87 166.37 133.95 102.08 82.96 82.60 16.57%
EPS 16.00 13.20 12.30 12.90 4.50 4.20 3.20 30.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.22 1.16 1.08 1.00 1.04 0.98 4.81%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 198.81 228.91 159.44 128.36 97.82 79.50 80.37 16.27%
EPS 15.38 12.68 11.77 12.37 4.33 4.00 3.11 30.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2458 1.1691 1.1116 1.035 0.9583 0.9966 0.9536 4.55%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.54 1.65 1.54 1.28 0.83 0.675 0.98 -
P/RPS 0.74 0.69 0.93 0.96 0.81 0.81 1.19 -7.60%
P/EPS 9.60 12.47 12.54 9.92 18.37 16.16 30.63 -17.56%
EY 10.42 8.02 7.97 10.09 5.44 6.19 3.27 21.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.35 1.33 1.19 0.83 0.65 1.00 2.79%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 14/11/19 15/11/18 16/11/17 10/11/16 06/11/15 10/11/14 -
Price 1.85 1.58 1.61 1.59 0.80 0.745 0.86 -
P/RPS 0.89 0.66 0.97 1.19 0.78 0.90 1.04 -2.56%
P/EPS 11.53 11.94 13.11 12.32 17.71 17.83 26.88 -13.14%
EY 8.67 8.38 7.63 8.12 5.65 5.61 3.72 15.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.30 1.39 1.47 0.80 0.72 0.88 8.29%

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