[FPI] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -84.37%
YoY- -26.03%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 560,520 411,537 219,504 97,278 462,621 331,327 178,030 114.36%
PBT 45,077 36,898 17,167 7,724 48,009 38,015 21,346 64.37%
Tax -8,445 -6,555 -3,438 -1,096 -5,772 -6,176 -3,893 67.33%
NP 36,632 30,343 13,729 6,628 42,237 31,839 17,453 63.70%
-
NP to SH 36,644 30,374 13,718 6,613 42,313 31,931 17,356 64.35%
-
Tax Rate 18.73% 17.77% 20.03% 14.19% 12.02% 16.25% 18.24% -
Total Cost 523,888 381,194 205,775 90,650 420,384 299,488 160,577 119.50%
-
Net Worth 294,356 286,935 269,620 281,988 277,040 267,146 252,305 10.79%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 24,735 - - - 19,788 - - -
Div Payout % 67.50% - - - 46.77% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 294,356 286,935 269,620 281,988 277,040 267,146 252,305 10.79%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.54% 7.37% 6.25% 6.81% 9.13% 9.61% 9.80% -
ROE 12.45% 10.59% 5.09% 2.35% 15.27% 11.95% 6.88% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 226.60 166.37 88.74 39.33 187.02 133.95 71.97 114.37%
EPS 14.80 12.30 5.60 2.70 17.10 12.90 7.00 64.50%
DPS 10.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.19 1.16 1.09 1.14 1.12 1.08 1.02 10.79%
Adjusted Per Share Value based on latest NOSH - 247,358
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 217.17 159.45 85.04 37.69 179.24 128.37 68.98 114.36%
EPS 14.20 11.77 5.31 2.56 16.39 12.37 6.72 64.44%
DPS 9.58 0.00 0.00 0.00 7.67 0.00 0.00 -
NAPS 1.1405 1.1117 1.0446 1.0925 1.0734 1.035 0.9775 10.79%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.68 1.54 1.33 1.54 1.72 1.28 0.915 -
P/RPS 0.74 0.93 1.50 3.92 0.92 0.96 1.27 -30.16%
P/EPS 11.34 12.54 23.98 57.60 10.05 9.92 13.04 -8.86%
EY 8.82 7.97 4.17 1.74 9.95 10.09 7.67 9.73%
DY 5.95 0.00 0.00 0.00 4.65 0.00 0.00 -
P/NAPS 1.41 1.33 1.22 1.35 1.54 1.19 0.90 34.78%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 15/11/18 16/08/18 25/05/18 28/02/18 16/11/17 17/08/17 -
Price 2.00 1.61 1.47 1.46 1.82 1.59 1.16 -
P/RPS 0.88 0.97 1.66 3.71 0.97 1.19 1.61 -33.07%
P/EPS 13.50 13.11 26.51 54.61 10.64 12.32 16.53 -12.59%
EY 7.41 7.63 3.77 1.83 9.40 8.12 6.05 14.43%
DY 5.00 0.00 0.00 0.00 4.40 0.00 0.00 -
P/NAPS 1.68 1.39 1.35 1.28 1.63 1.47 1.14 29.40%

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