[FPI] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 21.18%
YoY- -30.06%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 331,327 178,030 75,525 343,822 252,495 145,238 69,171 183.88%
PBT 38,015 21,346 10,717 16,094 12,308 4,930 -857 -
Tax -6,176 -3,893 -1,721 -324 1,022 907 1,668 -
NP 31,839 17,453 8,996 15,770 13,330 5,837 811 1052.54%
-
NP to SH 31,931 17,356 8,940 13,543 11,176 3,828 793 1072.15%
-
Tax Rate 16.25% 18.24% 16.06% 2.01% -8.30% -18.40% - -
Total Cost 299,488 160,577 66,529 328,052 239,165 139,401 68,360 167.50%
-
Net Worth 267,146 252,305 244,884 252,305 247,358 237,463 234,990 8.91%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 14,841 - - - -
Div Payout % - - - 109.59% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 267,146 252,305 244,884 252,305 247,358 237,463 234,990 8.91%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.61% 9.80% 11.91% 4.59% 5.28% 4.02% 1.17% -
ROE 11.95% 6.88% 3.65% 5.37% 4.52% 1.61% 0.34% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 133.95 71.97 30.53 139.00 102.08 58.72 27.96 183.91%
EPS 12.90 7.00 3.60 5.50 4.50 1.50 0.30 1124.57%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.08 1.02 0.99 1.02 1.00 0.96 0.95 8.91%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 128.37 68.98 29.26 133.21 97.83 56.27 26.80 183.88%
EPS 12.37 6.72 3.46 5.25 4.33 1.48 0.31 1065.10%
DPS 0.00 0.00 0.00 5.75 0.00 0.00 0.00 -
NAPS 1.035 0.9775 0.9488 0.9775 0.9584 0.92 0.9104 8.91%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.28 0.915 0.865 0.865 0.83 0.775 0.85 -
P/RPS 0.96 1.27 2.83 0.62 0.81 1.32 3.04 -53.59%
P/EPS 9.92 13.04 23.93 15.80 18.37 50.08 265.14 -88.79%
EY 10.09 7.67 4.18 6.33 5.44 2.00 0.38 788.25%
DY 0.00 0.00 0.00 6.94 0.00 0.00 0.00 -
P/NAPS 1.19 0.90 0.87 0.85 0.83 0.81 0.89 21.34%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 16/11/17 17/08/17 17/05/17 23/02/17 10/11/16 12/08/16 22/04/16 -
Price 1.59 1.16 0.84 1.01 0.80 0.81 0.825 -
P/RPS 1.19 1.61 2.75 0.73 0.78 1.38 2.95 -45.37%
P/EPS 12.32 16.53 23.24 18.45 17.71 52.34 257.34 -86.79%
EY 8.12 6.05 4.30 5.42 5.65 1.91 0.39 655.42%
DY 0.00 0.00 0.00 5.94 0.00 0.00 0.00 -
P/NAPS 1.47 1.14 0.85 0.99 0.80 0.84 0.87 41.81%

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