[FPI] YoY Quarter Result on 31-Mar-2017 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
17-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 277.69%
YoY- 1027.36%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 124,514 142,885 97,278 75,525 69,171 43,649 98,373 4.00%
PBT 7,432 10,003 7,724 10,717 -857 -2,549 1,872 25.80%
Tax -2,032 -2,037 -1,096 -1,721 1,668 1,225 -618 21.92%
NP 5,400 7,966 6,628 8,996 811 -1,324 1,254 27.52%
-
NP to SH 5,396 7,957 6,613 8,940 793 -1,674 1,063 31.06%
-
Tax Rate 27.34% 20.36% 14.19% 16.06% - - 33.01% -
Total Cost 119,114 134,919 90,650 66,529 68,360 44,973 97,119 3.45%
-
Net Worth 316,618 301,776 281,988 244,884 234,990 229,577 252,462 3.84%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 316,618 301,776 281,988 244,884 234,990 229,577 252,462 3.84%
NOSH 247,358 247,358 247,358 247,358 247,358 239,142 265,749 -1.18%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 4.34% 5.58% 6.81% 11.91% 1.17% -3.03% 1.27% -
ROE 1.70% 2.64% 2.35% 3.65% 0.34% -0.73% 0.42% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 50.34 57.76 39.33 30.53 27.96 18.25 37.02 5.25%
EPS 2.20 3.20 2.70 3.60 0.30 -0.70 0.40 32.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.22 1.14 0.99 0.95 0.96 0.95 5.08%
Adjusted Per Share Value based on latest NOSH - 247,358
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 48.24 55.36 37.69 29.26 26.80 16.91 38.11 4.00%
EPS 2.09 3.08 2.56 3.46 0.31 -0.65 0.41 31.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2266 1.1691 1.0925 0.9487 0.9104 0.8894 0.9781 3.84%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.42 1.80 1.54 0.865 0.85 0.79 0.83 -
P/RPS 2.82 3.12 3.92 2.83 3.04 4.33 2.24 3.90%
P/EPS 65.09 55.96 57.60 23.93 265.14 -112.86 207.50 -17.55%
EY 1.54 1.79 1.74 4.18 0.38 -0.89 0.48 21.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.48 1.35 0.87 0.89 0.82 0.87 4.14%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/05/20 24/05/19 25/05/18 17/05/17 22/04/16 24/04/15 18/04/14 -
Price 1.36 1.74 1.46 0.84 0.825 0.78 0.975 -
P/RPS 2.70 3.01 3.71 2.75 2.95 4.27 2.63 0.43%
P/EPS 62.34 54.09 54.61 23.24 257.34 -111.43 243.75 -20.31%
EY 1.60 1.85 1.83 4.30 0.39 -0.90 0.41 25.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.43 1.28 0.85 0.87 0.81 1.03 0.47%

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
1 person likes this. Showing 0 of 0 comments
Post a Comment