[FPI] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
17-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 164.05%
YoY- 1027.36%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 462,621 441,769 356,060 302,100 343,822 336,660 290,476 36.26%
PBT 48,009 50,686 42,692 42,868 16,094 16,410 9,860 186.44%
Tax -5,772 -8,234 -7,786 -6,884 -324 1,362 1,814 -
NP 42,237 42,452 34,906 35,984 15,770 17,773 11,674 135.12%
-
NP to SH 42,313 42,574 34,712 35,760 13,543 14,901 7,656 211.62%
-
Tax Rate 12.02% 16.25% 18.24% 16.06% 2.01% -8.30% -18.40% -
Total Cost 420,384 399,317 321,154 266,116 328,052 318,886 278,802 31.39%
-
Net Worth 277,040 267,146 252,305 244,884 252,305 247,358 237,463 10.79%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 19,788 - - - 14,841 - - -
Div Payout % 46.77% - - - 109.59% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 277,040 267,146 252,305 244,884 252,305 247,358 237,463 10.79%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.13% 9.61% 9.80% 11.91% 4.59% 5.28% 4.02% -
ROE 15.27% 15.94% 13.76% 14.60% 5.37% 6.02% 3.22% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 187.02 178.60 143.95 122.13 139.00 136.10 117.43 36.26%
EPS 17.10 17.20 14.00 14.40 5.50 6.00 3.00 218.08%
DPS 8.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.12 1.08 1.02 0.99 1.02 1.00 0.96 10.79%
Adjusted Per Share Value based on latest NOSH - 247,358
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 179.23 171.15 137.94 117.04 133.20 130.43 112.53 36.26%
EPS 16.39 16.49 13.45 13.85 5.25 5.77 2.97 211.31%
DPS 7.67 0.00 0.00 0.00 5.75 0.00 0.00 -
NAPS 1.0733 1.035 0.9775 0.9487 0.9775 0.9583 0.92 10.78%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.72 1.28 0.915 0.865 0.865 0.83 0.775 -
P/RPS 0.92 0.72 0.64 0.71 0.62 0.61 0.66 24.70%
P/EPS 10.05 7.44 6.52 5.98 15.80 13.78 25.04 -45.49%
EY 9.95 13.45 15.34 16.71 6.33 7.26 3.99 83.58%
DY 4.65 0.00 0.00 0.00 6.94 0.00 0.00 -
P/NAPS 1.54 1.19 0.90 0.87 0.85 0.83 0.81 53.29%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 16/11/17 17/08/17 17/05/17 23/02/17 10/11/16 12/08/16 -
Price 1.82 1.59 1.16 0.84 1.01 0.80 0.81 -
P/RPS 0.97 0.89 0.81 0.69 0.73 0.59 0.69 25.41%
P/EPS 10.64 9.24 8.27 5.81 18.45 13.28 26.17 -45.02%
EY 9.40 10.83 12.10 17.21 5.42 7.53 3.82 81.96%
DY 4.40 0.00 0.00 0.00 5.94 0.00 0.00 -
P/NAPS 1.63 1.47 1.14 0.85 0.99 0.80 0.84 55.38%

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