[FPI] YoY Quarter Result on 30-Jun-2019 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 11.84%
YoY- 25.25%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 251,131 233,182 107,618 187,366 122,226 102,505 76,067 22.01%
PBT 42,498 29,420 10,757 11,344 9,443 10,629 5,787 39.39%
Tax -9,966 -6,235 -2,296 -2,436 -2,342 -2,172 -761 53.49%
NP 32,532 23,185 8,461 8,908 7,101 8,457 5,026 36.49%
-
NP to SH 32,545 23,193 8,459 8,899 7,105 8,416 3,035 48.47%
-
Tax Rate 23.45% 21.19% 21.34% 21.47% 24.80% 20.43% 13.15% -
Total Cost 218,599 209,997 99,157 178,458 115,125 94,048 71,041 20.59%
-
Net Worth 426,416 343,827 296,829 284,461 269,620 252,305 237,463 10.24%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 426,416 343,827 296,829 284,461 269,620 252,305 237,463 10.24%
NOSH 255,425 247,358 247,358 247,358 247,358 247,358 247,358 0.53%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 12.95% 9.94% 7.86% 4.75% 5.81% 8.25% 6.61% -
ROE 7.63% 6.75% 2.85% 3.13% 2.64% 3.34% 1.28% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 98.35 94.27 43.51 75.75 49.41 41.44 30.75 21.37%
EPS 12.75 9.40 3.40 3.60 2.90 3.40 1.20 48.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.39 1.20 1.15 1.09 1.02 0.96 9.66%
Adjusted Per Share Value based on latest NOSH - 247,358
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 97.31 90.36 41.70 72.60 47.36 39.72 29.48 22.01%
EPS 12.61 8.99 3.28 3.45 2.75 3.26 1.18 48.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6524 1.3323 1.1502 1.1023 1.0448 0.9777 0.9202 10.24%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 2.73 2.83 1.40 1.74 1.33 0.915 0.775 -
P/RPS 2.78 3.00 3.22 2.30 2.69 2.21 2.52 1.64%
P/EPS 21.42 30.18 40.94 48.37 46.30 26.89 63.16 -16.48%
EY 4.67 3.31 2.44 2.07 2.16 3.72 1.58 19.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.04 1.17 1.51 1.22 0.90 0.81 12.35%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 18/08/22 19/08/21 13/08/20 22/08/19 16/08/18 17/08/17 12/08/16 -
Price 3.13 2.81 1.40 1.67 1.47 1.16 0.81 -
P/RPS 3.18 2.98 3.22 2.20 2.97 2.80 2.63 3.21%
P/EPS 24.56 29.97 40.94 46.42 51.18 34.09 66.02 -15.18%
EY 4.07 3.34 2.44 2.15 1.95 2.93 1.51 17.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.02 1.17 1.45 1.35 1.14 0.84 14.26%

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