[FPI] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
10-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 191.95%
YoY- 8.16%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 178,030 75,525 343,822 252,495 145,238 69,171 310,008 -30.93%
PBT 21,346 10,717 16,094 12,308 4,930 -857 21,644 -0.92%
Tax -3,893 -1,721 -324 1,022 907 1,668 435 -
NP 17,453 8,996 15,770 13,330 5,837 811 22,079 -14.51%
-
NP to SH 17,356 8,940 13,543 11,176 3,828 793 19,365 -7.04%
-
Tax Rate 18.24% 16.06% 2.01% -8.30% -18.40% - -2.01% -
Total Cost 160,577 66,529 328,052 239,165 139,401 68,360 287,929 -32.27%
-
Net Worth 252,305 244,884 252,305 247,358 237,463 234,990 267,146 -3.74%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 14,841 - - - 17,315 -
Div Payout % - - 109.59% - - - 89.41% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 252,305 244,884 252,305 247,358 237,463 234,990 267,146 -3.74%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.80% 11.91% 4.59% 5.28% 4.02% 1.17% 7.12% -
ROE 6.88% 3.65% 5.37% 4.52% 1.61% 0.34% 7.25% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 71.97 30.53 139.00 102.08 58.72 27.96 125.33 -30.93%
EPS 7.00 3.60 5.50 4.50 1.50 0.30 7.80 -6.96%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 7.00 -
NAPS 1.02 0.99 1.02 1.00 0.96 0.95 1.08 -3.74%
Adjusted Per Share Value based on latest NOSH - 247,358
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 68.98 29.26 133.21 97.83 56.27 26.80 120.11 -30.93%
EPS 6.72 3.46 5.25 4.33 1.48 0.31 7.50 -7.06%
DPS 0.00 0.00 5.75 0.00 0.00 0.00 6.71 -
NAPS 0.9775 0.9488 0.9775 0.9584 0.92 0.9104 1.035 -3.74%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.915 0.865 0.865 0.83 0.775 0.85 0.89 -
P/RPS 1.27 2.83 0.62 0.81 1.32 3.04 0.71 47.40%
P/EPS 13.04 23.93 15.80 18.37 50.08 265.14 11.37 9.57%
EY 7.67 4.18 6.33 5.44 2.00 0.38 8.80 -8.76%
DY 0.00 0.00 6.94 0.00 0.00 0.00 7.87 -
P/NAPS 0.90 0.87 0.85 0.83 0.81 0.89 0.82 6.40%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 17/05/17 23/02/17 10/11/16 12/08/16 22/04/16 26/02/16 -
Price 1.16 0.84 1.01 0.80 0.81 0.825 0.91 -
P/RPS 1.61 2.75 0.73 0.78 1.38 2.95 0.73 69.51%
P/EPS 16.53 23.24 18.45 17.71 52.34 257.34 11.62 26.51%
EY 6.05 4.30 5.42 5.65 1.91 0.39 8.60 -20.91%
DY 0.00 0.00 5.94 0.00 0.00 0.00 7.69 -
P/NAPS 1.14 0.85 0.99 0.80 0.84 0.87 0.84 22.60%

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