[FPI] YoY Cumulative 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- 121.42%
YoY- -4.88%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 678,341 513,180 590,863 411,537 331,327 252,495 205,200 22.02%
PBT 88,474 51,596 42,057 36,898 38,015 12,308 11,179 41.12%
Tax -19,833 -11,901 -9,290 -6,555 -6,176 1,022 376 -
NP 68,641 39,695 32,767 30,343 31,839 13,330 11,555 34.53%
-
NP to SH 68,679 39,694 32,741 30,374 31,931 11,176 10,333 37.08%
-
Tax Rate 22.42% 23.07% 22.09% 17.77% 16.25% -8.30% -3.36% -
Total Cost 609,700 473,485 558,096 381,194 299,488 239,165 193,645 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 18.27% 12.34% 10.85% 10.59% 11.95% 4.52% 4.02% -
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 274.23 207.46 238.87 166.37 133.95 102.08 82.96 22.02%
EPS 27.80 16.00 13.20 12.30 12.90 4.50 4.20 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 262.86 198.86 228.96 159.47 128.39 97.84 79.52 22.02%
EPS 26.61 15.38 12.69 11.77 12.37 4.33 4.00 37.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4569 1.2461 1.1694 1.1119 1.0352 0.9585 0.9969 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 1.45 0.74 0.69 0.93 0.96 0.81 0.81 10.18%
P/EPS 14.33 9.60 12.47 12.54 9.92 18.37 16.16 -1.98%
EY 6.98 10.42 8.02 7.97 10.09 5.44 6.19 2.02%
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 1.39 0.89 0.66 0.97 1.19 0.78 0.90 7.50%
P/EPS 13.69 11.53 11.94 13.11 12.32 17.71 17.83 -4.30%
EY 7.31 8.67 8.38 7.63 8.12 5.65 5.61 4.50%
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