[FPI] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -84.37%
YoY- -26.03%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 208,238 124,514 142,885 97,278 75,525 69,171 43,649 29.71%
PBT 26,592 7,432 10,003 7,724 10,717 -857 -2,549 -
Tax -6,085 -2,032 -2,037 -1,096 -1,721 1,668 1,225 -
NP 20,507 5,400 7,966 6,628 8,996 811 -1,324 -
-
NP to SH 20,517 5,396 7,957 6,613 8,940 793 -1,674 -
-
Tax Rate 22.88% 27.34% 20.36% 14.19% 16.06% - - -
Total Cost 187,731 119,114 134,919 90,650 66,529 68,360 44,973 26.86%
-
Net Worth 356,195 316,618 301,776 281,988 244,884 234,990 229,577 7.58%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 356,195 316,618 301,776 281,988 244,884 234,990 229,577 7.58%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 239,142 0.56%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 9.85% 4.34% 5.58% 6.81% 11.91% 1.17% -3.03% -
ROE 5.76% 1.70% 2.64% 2.35% 3.65% 0.34% -0.73% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 84.18 50.34 57.76 39.33 30.53 27.96 18.25 28.99%
EPS 8.30 2.20 3.20 2.70 3.60 0.30 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.28 1.22 1.14 0.99 0.95 0.96 6.98%
Adjusted Per Share Value based on latest NOSH - 247,358
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 80.67 48.24 55.36 37.69 29.26 26.80 16.91 29.71%
EPS 7.95 2.09 3.08 2.56 3.46 0.31 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.2266 1.1691 1.0925 0.9487 0.9104 0.8894 7.58%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.97 1.42 1.80 1.54 0.865 0.85 0.79 -
P/RPS 3.53 2.82 3.12 3.92 2.83 3.04 4.33 -3.34%
P/EPS 35.81 65.09 55.96 57.60 23.93 265.14 -112.86 -
EY 2.79 1.54 1.79 1.74 4.18 0.38 -0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.11 1.48 1.35 0.87 0.89 0.82 16.57%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 27/05/20 24/05/19 25/05/18 17/05/17 22/04/16 24/04/15 -
Price 2.63 1.36 1.74 1.46 0.84 0.825 0.78 -
P/RPS 3.12 2.70 3.01 3.71 2.75 2.95 4.27 -5.09%
P/EPS 31.71 62.34 54.09 54.61 23.24 257.34 -111.43 -
EY 3.15 1.60 1.85 1.83 4.30 0.39 -0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.06 1.43 1.28 0.85 0.87 0.81 14.53%

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