[FPI] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -2.93%
YoY- 353.4%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 389,112 462,621 441,769 356,060 302,100 343,822 336,660 10.14%
PBT 30,896 48,009 50,686 42,692 42,868 16,094 16,410 52.53%
Tax -4,384 -5,772 -8,234 -7,786 -6,884 -324 1,362 -
NP 26,512 42,237 42,452 34,906 35,984 15,770 17,773 30.58%
-
NP to SH 26,452 42,313 42,574 34,712 35,760 13,543 14,901 46.66%
-
Tax Rate 14.19% 12.02% 16.25% 18.24% 16.06% 2.01% -8.30% -
Total Cost 362,600 420,384 399,317 321,154 266,116 328,052 318,886 8.95%
-
Net Worth 281,988 277,040 267,146 252,305 244,884 252,305 247,358 9.13%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 19,788 - - - 14,841 - -
Div Payout % - 46.77% - - - 109.59% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 281,988 277,040 267,146 252,305 244,884 252,305 247,358 9.13%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.81% 9.13% 9.61% 9.80% 11.91% 4.59% 5.28% -
ROE 9.38% 15.27% 15.94% 13.76% 14.60% 5.37% 6.02% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 157.31 187.02 178.60 143.95 122.13 139.00 136.10 10.14%
EPS 10.80 17.10 17.20 14.00 14.40 5.50 6.00 48.02%
DPS 0.00 8.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.14 1.12 1.08 1.02 0.99 1.02 1.00 9.13%
Adjusted Per Share Value based on latest NOSH - 247,358
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 150.76 179.24 171.16 137.95 117.05 133.21 130.44 10.14%
EPS 10.25 16.39 16.50 13.45 13.85 5.25 5.77 46.72%
DPS 0.00 7.67 0.00 0.00 0.00 5.75 0.00 -
NAPS 1.0925 1.0734 1.035 0.9775 0.9488 0.9775 0.9584 9.13%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.54 1.72 1.28 0.915 0.865 0.865 0.83 -
P/RPS 0.98 0.92 0.72 0.64 0.71 0.62 0.61 37.21%
P/EPS 14.40 10.05 7.44 6.52 5.98 15.80 13.78 2.98%
EY 6.94 9.95 13.45 15.34 16.71 6.33 7.26 -2.96%
DY 0.00 4.65 0.00 0.00 0.00 6.94 0.00 -
P/NAPS 1.35 1.54 1.19 0.90 0.87 0.85 0.83 38.34%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 28/02/18 16/11/17 17/08/17 17/05/17 23/02/17 10/11/16 -
Price 1.46 1.82 1.59 1.16 0.84 1.01 0.80 -
P/RPS 0.93 0.97 0.89 0.81 0.69 0.73 0.59 35.47%
P/EPS 13.65 10.64 9.24 8.27 5.81 18.45 13.28 1.85%
EY 7.32 9.40 10.83 12.10 17.21 5.42 7.53 -1.86%
DY 0.00 4.40 0.00 0.00 0.00 5.94 0.00 -
P/NAPS 1.28 1.63 1.47 1.14 0.85 0.99 0.80 36.83%

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