[FPI] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[FPI] FORMOSA PROSONIC INDUSTRIES

Announcement Date

16-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -3.28%

YoY- 42.87%

Quarter Report

Quarter Results (2).pdf

Latest QR

Upcoming QR

FPI's Result

FPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	975,276	668,079	671,267	504,095	376,614	341,742	435,160	14.38%
YoY %	45.98%	-0.47%	33.16%	33.85%	10.20%	-21.47%	-	-
Horiz. %	224.12%	153.52%	154.26%	115.84%	86.55%	78.53%	100.00%	-
PBT	107,297	51,164	49,257	43,830	32,510	27,000	5,207	65.50%
YoY %	109.71%	3.87%	12.38%	34.82%	20.41%	418.53%	-	-
Horiz. %	2,060.63%	982.60%	945.98%	841.75%	624.35%	518.53%	100.00%	-
Tax	-25,551	-12,391	-9,480	-5,317	-5,124	-1,390	-303	109.26%
YoY %	-106.21%	-30.71%	-78.30%	-3.77%	-268.63%	-358.75%	-	-
Horiz. %	8,432.67%	4,089.44%	3,128.71%	1,754.79%	1,691.09%	458.75%	100.00%	-
NP	81,746	38,773	39,777	38,513	27,386	25,610	4,904	59.75%
YoY %	110.83%	-2.52%	3.28%	40.63%	6.93%	422.23%	-	-
Horiz. %	1,666.92%	790.64%	811.11%	785.34%	558.44%	522.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,778	38,749	39,782	38,675	27,071	21,905	4,823	60.21%
YoY %	111.05%	-2.60%	2.86%	42.87%	23.58%	354.18%	-	-
Horiz. %	1,695.58%	803.42%	824.84%	801.89%	561.29%	454.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.81%	24.22%	19.25%	12.13%	15.76%	5.15%	5.82%	-
YoY %	-1.69%	25.82%	58.70%	-23.03%	206.02%	-11.51%	-	-
Horiz. %	409.11%	416.15%	330.76%	208.42%	270.79%	88.49%	100.00%	-
Total Cost	893,530	629,306	631,490	465,582	349,228	316,132	430,256	12.94%
YoY %	41.99%	-0.35%	35.63%	33.32%	10.47%	-26.52%	-	-
Horiz. %	207.67%	146.26%	146.77%	108.21%	81.17%	73.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	343,827	296,829	284,461	269,620	252,305	237,463	241,896	6.02%
YoY %	15.83%	4.35%	5.50%	6.86%	6.25%	-1.83%	-	-
Horiz. %	142.14%	122.71%	117.60%	111.46%	104.30%	98.17%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	34,630	27,209	24,735	19,788	14,841	17,315	6,734	31.34%
YoY %	27.27%	10.00%	25.00%	33.33%	-14.29%	157.13%	-	-
Horiz. %	514.26%	404.05%	367.32%	293.85%	220.39%	257.13%	100.00%	-
Div Payout %	42.35%	70.22%	62.18%	51.17%	54.82%	79.05%	139.64%	-
YoY %	-39.69%	12.93%	21.52%	-6.66%	-30.65%	-43.39%	-	-
Horiz. %	30.33%	50.29%	44.53%	36.64%	39.26%	56.61%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	343,827	296,829	284,461	269,620	252,305	237,463	241,896	6.02%
YoY %	15.83%	4.35%	5.50%	6.86%	6.25%	-1.83%	-	-
Horiz. %	142.14%	122.71%	117.60%	111.46%	104.30%	98.17%	100.00%	-
NOSH	247,358	247,358	247,358	247,358	247,358	247,358	246,833	0.03%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.21%	-	-
Horiz. %	100.21%	100.21%	100.21%	100.21%	100.21%	100.21%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	8.38%	5.80%	5.93%	7.64%	7.27%	7.49%	1.13%	-
YoY %	44.48%	-2.19%	-22.38%	5.09%	-2.94%	562.83%	-	-
Horiz. %	741.59%	513.27%	524.78%	676.11%	643.36%	662.83%	100.00%	-
ROE	23.78%	13.05%	13.99%	14.34%	10.73%	9.22%	1.99%	-
YoY %	82.22%	-6.72%	-2.44%	33.64%	16.38%	363.32%	-	-
Horiz. %	1,194.97%	655.78%	703.02%	720.60%	539.20%	463.32%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	394.28	270.09	271.37	203.79	152.25	138.16	176.30	14.34%
YoY %	45.98%	-0.47%	33.16%	33.85%	10.20%	-21.63%	-	-
Horiz. %	223.64%	153.20%	153.93%	115.59%	86.36%	78.37%	100.00%	-
EPS	33.06	15.67	16.08	15.64	10.94	8.86	1.95	60.21%
YoY %	110.98%	-2.55%	2.81%	42.96%	23.48%	354.36%	-	-
Horiz. %	1,695.38%	803.59%	824.62%	802.05%	561.03%	454.36%	100.00%	-
DPS	14.00	11.00	10.00	8.00	6.00	7.00	2.73	31.28%
YoY %	27.27%	10.00%	25.00%	33.33%	-14.29%	156.41%	-	-
Horiz. %	512.82%	402.93%	366.30%	293.04%	219.78%	256.41%	100.00%	-
NAPS	1.39	1.20	1.15	1.09	1.02	0.96	0.98	5.99%
YoY %	15.83%	4.35%	5.50%	6.86%	6.25%	-2.04%	-	-
Horiz. %	141.84%	122.45%	117.35%	111.22%	104.08%	97.96%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 247,358
RPS	377.92	258.88	260.12	195.34	145.94	132.43	168.63	14.38%
YoY %	45.98%	-0.48%	33.16%	33.85%	10.20%	-21.47%	-	-
Horiz. %	224.11%	153.52%	154.25%	115.84%	86.54%	78.53%	100.00%	-
EPS	31.69	15.02	15.42	14.99	10.49	8.49	1.87	60.19%
YoY %	110.99%	-2.59%	2.87%	42.90%	23.56%	354.01%	-	-
Horiz. %	1,694.65%	803.21%	824.60%	801.60%	560.96%	454.01%	100.00%	-
DPS	13.42	10.54	9.59	7.67	5.75	6.71	2.61	31.34%
YoY %	27.32%	9.91%	25.03%	33.39%	-14.31%	157.09%	-	-
Horiz. %	514.18%	403.83%	367.43%	293.87%	220.31%	257.09%	100.00%	-
NAPS	1.3323	1.1502	1.1023	1.0448	0.9777	0.9202	0.9374	6.02%
YoY %	15.83%	4.35%	5.50%	6.86%	6.25%	-1.83%	-	-
Horiz. %	142.13%	122.70%	117.59%	111.46%	104.30%	98.17%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	2.83	1.40	1.74	1.33	0.915	0.775	0.69	-
P/RPS	0.72	0.52	0.64	0.65	0.60	0.56	0.39	10.74%
YoY %	38.46%	-18.75%	-1.54%	8.33%	7.14%	43.59%	-	-
Horiz. %	184.62%	133.33%	164.10%	166.67%	153.85%	143.59%	100.00%	-
P/EPS	8.56	8.94	10.82	8.51	8.36	8.75	35.31	-21.01%
YoY %	-4.25%	-17.38%	27.14%	1.79%	-4.46%	-75.22%	-	-
Horiz. %	24.24%	25.32%	30.64%	24.10%	23.68%	24.78%	100.00%	-
EY	11.68	11.19	9.24	11.76	11.96	11.43	2.83	26.62%
YoY %	4.38%	21.10%	-21.43%	-1.67%	4.64%	303.89%	-	-
Horiz. %	412.72%	395.41%	326.50%	415.55%	422.61%	403.89%	100.00%	-
DY	4.95	7.86	5.75	6.02	6.56	9.03	3.95	3.82%
YoY %	-37.02%	36.70%	-4.49%	-8.23%	-27.35%	128.61%	-	-
Horiz. %	125.32%	198.99%	145.57%	152.41%	166.08%	228.61%	100.00%	-
P/NAPS	2.04	1.17	1.51	1.22	0.90	0.81	0.70	19.49%
YoY %	74.36%	-22.52%	23.77%	35.56%	11.11%	15.71%	-	-
Horiz. %	291.43%	167.14%	215.71%	174.29%	128.57%	115.71%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	19/08/21	13/08/20	22/08/19	16/08/18	17/08/17	12/08/16	28/08/15	-
Price	2.81	1.40	1.67	1.47	1.16	0.81	0.63	-
P/RPS	0.71	0.52	0.62	0.72	0.76	0.59	0.36	11.97%
YoY %	36.54%	-16.13%	-13.89%	-5.26%	28.81%	63.89%	-	-
Horiz. %	197.22%	144.44%	172.22%	200.00%	211.11%	163.89%	100.00%	-
P/EPS	8.50	8.94	10.38	9.40	10.60	9.15	32.24	-19.90%
YoY %	-4.92%	-13.87%	10.43%	-11.32%	15.85%	-71.62%	-	-
Horiz. %	26.36%	27.73%	32.20%	29.16%	32.88%	28.38%	100.00%	-
EY	11.77	11.19	9.63	10.64	9.43	10.93	3.10	24.87%
YoY %	5.18%	16.20%	-9.49%	12.83%	-13.72%	252.58%	-	-
Horiz. %	379.68%	360.97%	310.65%	343.23%	304.19%	352.58%	100.00%	-
DY	4.98	7.86	5.99	5.44	5.17	8.64	4.33	2.35%
YoY %	-36.64%	31.22%	10.11%	5.22%	-40.16%	99.54%	-	-
Horiz. %	115.01%	181.52%	138.34%	125.64%	119.40%	199.54%	100.00%	-
P/NAPS	2.02	1.17	1.45	1.35	1.14	0.84	0.64	21.09%
YoY %	72.65%	-19.31%	7.41%	18.42%	35.71%	31.25%	-	-
Horiz. %	315.62%	182.81%	226.56%	210.94%	178.12%	131.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos