[FPI] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -4.36%
YoY- 13.93%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 684,240 464,264 498,056 766,198 787,817 660,502 571,540 12.71%
PBT 68,794 36,378 29,728 54,322 56,076 42,694 40,012 43.37%
Tax -15,868 -8,656 -8,128 -12,536 -12,386 -8,946 -8,148 55.75%
NP 52,926 27,722 21,600 41,786 43,689 33,748 31,864 40.12%
-
NP to SH 52,925 27,710 21,584 41,750 43,654 33,712 31,828 40.22%
-
Tax Rate 23.07% 23.79% 27.34% 23.08% 22.09% 20.95% 20.36% -
Total Cost 631,313 436,542 476,456 724,412 744,128 626,754 539,676 10.98%
-
Net Worth 321,565 296,829 316,618 309,197 301,776 284,461 301,776 4.31%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 27,209 - - - -
Div Payout % - - - 65.17% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 321,565 296,829 316,618 309,197 301,776 284,461 301,776 4.31%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.74% 5.97% 4.34% 5.45% 5.55% 5.11% 5.58% -
ROE 16.46% 9.34% 6.82% 13.50% 14.47% 11.85% 10.55% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 276.62 187.69 201.35 309.75 318.49 267.02 231.06 12.71%
EPS 21.33 11.20 8.80 16.90 17.60 13.60 12.80 40.42%
DPS 0.00 0.00 0.00 11.00 0.00 0.00 0.00 -
NAPS 1.30 1.20 1.28 1.25 1.22 1.15 1.22 4.31%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 265.10 179.87 192.97 296.85 305.23 255.90 221.44 12.70%
EPS 20.51 10.74 8.36 16.18 16.91 13.06 12.33 40.25%
DPS 0.00 0.00 0.00 10.54 0.00 0.00 0.00 -
NAPS 1.2459 1.15 1.2267 1.198 1.1692 1.1021 1.1692 4.31%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.54 1.40 1.42 1.61 1.65 1.74 1.80 -
P/RPS 0.56 0.75 0.71 0.52 0.52 0.65 0.78 -19.77%
P/EPS 7.20 12.50 16.27 9.54 9.35 12.77 13.99 -35.70%
EY 13.89 8.00 6.14 10.48 10.70 7.83 7.15 55.50%
DY 0.00 0.00 0.00 6.83 0.00 0.00 0.00 -
P/NAPS 1.18 1.17 1.11 1.29 1.35 1.51 1.48 -13.98%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 13/08/20 27/05/20 20/02/20 14/11/19 22/08/19 24/05/19 -
Price 1.85 1.40 1.36 1.76 1.58 1.67 1.74 -
P/RPS 0.67 0.75 0.68 0.57 0.50 0.63 0.75 -7.22%
P/EPS 8.65 12.50 15.59 10.43 8.95 12.25 13.52 -25.69%
EY 11.57 8.00 6.42 9.59 11.17 8.16 7.39 34.72%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 1.42 1.17 1.06 1.41 1.30 1.45 1.43 -0.46%

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