[FPI] YoY TTM Result on 30-Sep-2014 [#3]

Stock

[FPI] FORMOSA PROSONIC INDUSTRIES

Announcement Date

10-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- -27.94%

YoY- -41.02%

Quarter Report

FPI - Interim Report for the Financial Period Ended 30 September 2014.pdf

Latest QR

Upcoming QR

FPI's Result

FPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	422,654	357,303	381,865	411,436	581,500	737,579	619,965	-6.18%
YoY %	18.29%	-6.43%	-7.19%	-29.25%	-21.16%	18.97%	-	-
Horiz. %	68.17%	57.63%	61.59%	66.36%	93.80%	118.97%	100.00%	-
PBT	41,801	22,773	12,649	14,688	25,062	40,833	17,940	15.12%
YoY %	83.56%	80.04%	-13.88%	-41.39%	-38.62%	127.61%	-	-
Horiz. %	233.00%	126.94%	70.51%	81.87%	139.70%	227.61%	100.00%	-
Tax	-7,522	1,081	-1,921	-1,916	-2,980	-8,579	-4,280	9.84%
YoY %	-795.84%	156.27%	-0.26%	35.70%	65.26%	-100.44%	-	-
Horiz. %	175.75%	-25.26%	44.88%	44.77%	69.63%	200.44%	100.00%	-
NP	34,279	23,854	10,728	12,772	22,082	32,254	13,660	16.55%
YoY %	43.70%	122.35%	-16.00%	-42.16%	-31.54%	136.12%	-	-
Horiz. %	250.94%	174.63%	78.54%	93.50%	161.65%	236.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,298	20,208	9,884	12,012	20,367	28,875	13,939	16.17%
YoY %	69.72%	104.45%	-17.72%	-41.02%	-29.46%	107.15%	-	-
Horiz. %	246.06%	144.97%	70.91%	86.18%	146.12%	207.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.99%	-4.75%	15.19%	13.04%	11.89%	21.01%	23.86%	-
YoY %	478.74%	-131.27%	16.49%	9.67%	-43.41%	-11.94%	-	-
Horiz. %	75.40%	-19.91%	63.66%	54.65%	49.83%	88.06%	100.00%	-
Total Cost	388,375	333,449	371,137	398,664	559,418	705,325	606,305	-7.14%
YoY %	16.47%	-10.15%	-6.90%	-28.74%	-20.69%	16.33%	-	-
Horiz. %	64.06%	55.00%	61.21%	65.75%	92.27%	116.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	267,146	247,358	257,252	244,020	244,445	232,688	219,735	3.30%
YoY %	8.00%	-3.85%	5.42%	-0.17%	5.05%	5.89%	-	-
Horiz. %	121.58%	112.57%	117.07%	111.05%	111.25%	105.89%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	14,841	17,315	6,734	14,902	15,066	9,838	14,532	0.35%
YoY %	-14.29%	157.13%	-54.81%	-1.09%	53.14%	-32.30%	-	-
Horiz. %	102.13%	119.15%	46.34%	102.55%	103.67%	67.70%	100.00%	-
Div Payout %	43.27%	85.68%	68.14%	124.06%	73.97%	34.07%	104.26%	-
YoY %	-49.50%	25.74%	-45.07%	67.72%	117.11%	-67.32%	-	-
Horiz. %	41.50%	82.18%	65.36%	118.99%	70.95%	32.68%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	267,146	247,358	257,252	244,020	244,445	232,688	219,735	3.30%
YoY %	8.00%	-3.85%	5.42%	-0.17%	5.05%	5.89%	-	-
Horiz. %	121.58%	112.57%	117.07%	111.05%	111.25%	105.89%	100.00%	-
NOSH	247,358	247,358	247,358	248,999	246,914	244,934	249,700	-0.15%
YoY %	0.00%	0.00%	-0.66%	0.84%	0.81%	-1.91%	-	-
Horiz. %	99.06%	99.06%	99.06%	99.72%	98.88%	98.09%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	8.11%	6.68%	2.81%	3.10%	3.80%	4.37%	2.20%	-
YoY %	21.41%	137.72%	-9.35%	-18.42%	-13.04%	98.64%	-	-
Horiz. %	368.64%	303.64%	127.73%	140.91%	172.73%	198.64%	100.00%	-
ROE	12.84%	8.17%	3.84%	4.92%	8.33%	12.41%	6.34%	-
YoY %	57.16%	112.76%	-21.95%	-40.94%	-32.88%	95.74%	-	-
Horiz. %	202.52%	128.86%	60.57%	77.60%	131.39%	195.74%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	170.87	144.45	154.38	165.24	235.51	301.13	248.28	-6.03%
YoY %	18.29%	-6.43%	-6.57%	-29.84%	-21.79%	21.29%	-	-
Horiz. %	68.82%	58.18%	62.18%	66.55%	94.86%	121.29%	100.00%	-
EPS	13.87	8.17	4.00	4.82	8.25	11.79	5.58	16.37%
YoY %	69.77%	104.25%	-17.01%	-41.58%	-30.03%	111.29%	-	-
Horiz. %	248.57%	146.42%	71.68%	86.38%	147.85%	211.29%	100.00%	-
DPS	6.00	7.00	2.72	5.98	6.00	4.00	5.82	0.50%
YoY %	-14.29%	157.35%	-54.52%	-0.33%	50.00%	-31.27%	-	-
Horiz. %	103.09%	120.27%	46.74%	102.75%	103.09%	68.73%	100.00%	-
NAPS	1.08	1.00	1.04	0.98	0.99	0.95	0.88	3.46%
YoY %	8.00%	-3.85%	6.12%	-1.01%	4.21%	7.95%	-	-
Horiz. %	122.73%	113.64%	118.18%	111.36%	112.50%	107.95%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 248,999
RPS	163.82	138.49	148.01	159.47	225.38	285.88	240.29	-6.17%
YoY %	18.29%	-6.43%	-7.19%	-29.24%	-21.16%	18.97%	-	-
Horiz. %	68.18%	57.63%	61.60%	66.37%	93.79%	118.97%	100.00%	-
EPS	13.29	7.83	3.83	4.66	7.89	11.19	5.40	16.17%
YoY %	69.73%	104.44%	-17.81%	-40.94%	-29.49%	107.22%	-	-
Horiz. %	246.11%	145.00%	70.93%	86.30%	146.11%	207.22%	100.00%	-
DPS	5.75	6.71	2.61	5.78	5.84	3.81	5.63	0.35%
YoY %	-14.31%	157.09%	-54.84%	-1.03%	53.28%	-32.33%	-	-
Horiz. %	102.13%	119.18%	46.36%	102.66%	103.73%	67.67%	100.00%	-
NAPS	1.0354	0.9587	0.9971	0.9458	0.9474	0.9019	0.8517	3.30%
YoY %	8.00%	-3.85%	5.42%	-0.17%	5.04%	5.89%	-	-
Horiz. %	121.57%	112.56%	117.07%	111.05%	111.24%	105.89%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	1.28	0.83	0.675	0.98	0.665	0.65	0.67	-
P/RPS	0.75	0.57	0.44	0.59	0.28	0.22	0.27	18.54%
YoY %	31.58%	29.55%	-25.42%	110.71%	27.27%	-18.52%	-	-
Horiz. %	277.78%	211.11%	162.96%	218.52%	103.70%	81.48%	100.00%	-
P/EPS	9.23	10.16	16.89	20.31	8.06	5.51	12.00	-4.27%
YoY %	-9.15%	-39.85%	-16.84%	151.99%	46.28%	-54.08%	-	-
Horiz. %	76.92%	84.67%	140.75%	169.25%	67.17%	45.92%	100.00%	-
EY	10.83	9.84	5.92	4.92	12.40	18.14	8.33	4.46%
YoY %	10.06%	66.22%	20.33%	-60.32%	-31.64%	117.77%	-	-
Horiz. %	130.01%	118.13%	71.07%	59.06%	148.86%	217.77%	100.00%	-
DY	4.69	8.43	4.03	6.11	9.02	6.15	8.69	-9.75%
YoY %	-44.37%	109.18%	-34.04%	-32.26%	46.67%	-29.23%	-	-
Horiz. %	53.97%	97.01%	46.38%	70.31%	103.80%	70.77%	100.00%	-
P/NAPS	1.19	0.83	0.65	1.00	0.67	0.68	0.76	7.75%
YoY %	43.37%	27.69%	-35.00%	49.25%	-1.47%	-10.53%	-	-
Horiz. %	156.58%	109.21%	85.53%	131.58%	88.16%	89.47%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	16/11/17	10/11/16	06/11/15	10/11/14	15/11/13	09/11/12	16/11/11	-
Price	1.59	0.80	0.745	0.86	0.76	0.73	0.71	-
P/RPS	0.93	0.55	0.48	0.52	0.32	0.24	0.29	21.41%
YoY %	69.09%	14.58%	-7.69%	62.50%	33.33%	-17.24%	-	-
Horiz. %	320.69%	189.66%	165.52%	179.31%	110.34%	82.76%	100.00%	-
P/EPS	11.47	9.79	18.64	17.83	9.21	6.19	12.72	-1.70%
YoY %	17.16%	-47.48%	4.54%	93.59%	48.79%	-51.34%	-	-
Horiz. %	90.17%	76.97%	146.54%	140.17%	72.41%	48.66%	100.00%	-
EY	8.72	10.21	5.36	5.61	10.85	16.15	7.86	1.74%
YoY %	-14.59%	90.49%	-4.46%	-48.29%	-32.82%	105.47%	-	-
Horiz. %	110.94%	129.90%	68.19%	71.37%	138.04%	205.47%	100.00%	-
DY	3.77	8.75	3.65	6.96	7.89	5.48	8.20	-12.13%
YoY %	-56.91%	139.73%	-47.56%	-11.79%	43.98%	-33.17%	-	-
Horiz. %	45.98%	106.71%	44.51%	84.88%	96.22%	66.83%	100.00%	-
P/NAPS	1.47	0.80	0.72	0.88	0.77	0.77	0.81	10.43%
YoY %	83.75%	11.11%	-18.18%	14.29%	0.00%	-4.94%	-	-
Horiz. %	181.48%	98.77%	88.89%	108.64%	95.06%	95.06%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 16:40:00

EMA 5

5 Mins

BUY

2024-05-21 16:35:00

EMA 5

5 Mins

SELL

2024-05-21 16:15:00

EMA 5

5 Mins

BUY

2024-05-21 15:00:00

EMA 5

Hourly

SELL

2024-05-21 12:00:00

EMA 5

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

367

TOPGLOV

TOP GLOVE CORPORATION BHD

340

MBSB

MALAYSIA BUILDING SOCIETY BHD

332

DNEX

DAGANG NEXCHANGE BERHAD

331

NOTION

NOTION VTEC BHD

322

PTRANS

PERAK TRANSIT BERHAD

319

HLIND

HONG LEONG INDUSTRIES BHD

315

PBBANK

PUBLIC BANK BHD

309

MAYBANK

MALAYAN BANKING BHD

288

Daily Stocks

INGENIEU

0.07

-0.01

604,669,600

HSI-HUZ

0.20

+0.035

172,681,900

HSI-CXG

0.195

-0.055

161,392,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.12

-0.04

140,175,800

FEYTECH

1.10

+0.30

135,107,100

DNEX

0.445

0.00

82,898,300

BCMALL

0.015

+0.005

79,193,200

EDUSPEC-OR

0.005

0.00

75,002,700

YNHPROP

0.475

+0.025

65,597,900

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

AJI

16.22

+0.52

144,000

PANAMY

19.96

+0.40

18,800

VSTECS

4.00

+0.39

6,657,200

FEYTECH

1.10

+0.30

135,107,100

SAM

6.20

+0.30

2,608,500

DLADY

33.22

+0.24

35,400

6.49

+0.23

15,611,400

HSI-CXS

0.455

+0.165

11,500

RAPID

0.865

+0.155

20,559,300

More gainer Stocks

KLK

21.60

-0.84

3,145,400

PETDAG

20.70

-0.48

1,661,100

MPI

38.96

-0.44

421,500

HEIM

24.92

-0.42

93,300

PPB

15.02

-0.30

1,132,000

NESTLE

129.50

-0.30

156,200

UTDPLT

25.42

-0.28

159,200

BKAWAN

19.96

-0.28

17,500

KOTRA

4.50

-0.26

361,900

SUNCON-C15

0.16

-0.21

73,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More