[FPI] YoY TTM 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- 4.72%
YoY- 2.86%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,000,647 975,276 668,079 671,267 504,095 376,614 341,742 19.59%
PBT 138,591 107,297 51,164 49,257 43,830 32,510 27,000 31.32%
Tax -31,862 -25,551 -12,391 -9,480 -5,317 -5,124 -1,390 68.50%
NP 106,729 81,746 38,773 39,777 38,513 27,386 25,610 26.84%
-
NP to SH 106,789 81,778 38,749 39,782 38,675 27,071 21,905 30.20%
-
Tax Rate 22.99% 23.81% 24.22% 19.25% 12.13% 15.76% 5.15% -
Total Cost 893,918 893,530 629,306 631,490 465,582 349,228 316,132 18.90%
-
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 50,197 34,630 27,209 24,735 19,788 14,841 17,315 19.40%
Div Payout % 47.01% 42.35% 70.22% 62.18% 51.17% 54.82% 79.05% -
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 10.67% 8.38% 5.80% 5.93% 7.64% 7.27% 7.49% -
ROE 25.04% 23.78% 13.05% 13.99% 14.34% 10.73% 9.22% -
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 391.89 394.28 270.09 271.37 203.79 152.25 138.16 18.96%
EPS 41.82 33.06 15.67 16.08 15.64 10.94 8.86 29.50%
DPS 19.66 14.00 11.00 10.00 8.00 6.00 7.00 18.77%
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 387.75 377.92 258.88 260.12 195.34 145.94 132.43 19.59%
EPS 41.38 31.69 15.02 15.42 14.99 10.49 8.49 30.19%
DPS 19.45 13.42 10.54 9.59 7.67 5.75 6.71 19.39%
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 0.70 0.72 0.52 0.64 0.65 0.60 0.56 3.78%
P/EPS 6.53 8.56 8.94 10.82 8.51 8.36 8.75 -4.75%
EY 15.32 11.68 11.19 9.24 11.76 11.96 11.43 5.00%
DY 7.20 4.95 7.86 5.75 6.02 6.56 9.03 -3.70%
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 0.80 0.71 0.52 0.62 0.72 0.76 0.59 5.20%
P/EPS 7.48 8.50 8.94 10.38 9.40 10.60 9.15 -3.30%
EY 13.36 11.77 11.19 9.63 10.64 9.43 10.93 3.40%
DY 6.28 4.98 7.86 5.99 5.44 5.17 8.64 -5.17%
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