[FPI] QoQ 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- 277.69%
YoY- 1027.36%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
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 131,294 153,297 102,505 75,525 91,327 107,257 76,067 43.74%
PBT 9,994 16,669 10,629 10,717 3,786 7,378 5,787 43.79%
Tax 404 -2,283 -2,172 -1,721 -1,346 115 -761 -
NP 10,398 14,386 8,457 8,996 2,440 7,493 5,026 62.14%
-
NP to SH 10,382 14,575 8,416 8,940 2,367 7,348 3,035 126.52%
-
Tax Rate -4.04% 13.70% 20.43% 16.06% 35.55% -1.56% 13.15% -
Total Cost 120,896 138,911 94,048 66,529 88,887 99,764 71,041 42.40%
-
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 % 190.61% - - - 627.02% - - -
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 7.92% 9.38% 8.25% 11.91% 2.67% 6.99% 6.61% -
ROE 3.75% 5.46% 3.34% 3.65% 0.94% 2.97% 1.28% -
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 53.08 61.97 41.44 30.53 36.92 43.36 30.75 43.75%
EPS 4.20 5.90 3.40 3.60 1.00 3.00 1.20 129.99%
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 50.87 59.39 39.71 29.26 35.38 41.56 29.47 43.75%
EPS 4.02 5.65 3.26 3.46 0.92 2.85 1.18 125.90%
DPS 7.67 0.00 0.00 0.00 5.75 0.00 0.00 -
NAPS 1.0734 1.035 0.9775 0.9488 0.9775 0.9584 0.92 10.79%
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 3.24 2.07 2.21 2.83 2.34 1.91 2.52 18.18%
P/EPS 40.98 21.72 26.89 23.93 90.39 27.94 63.16 -24.99%
EY 2.44 4.60 3.72 4.18 1.11 3.58 1.58 33.49%
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 3.43 2.57 2.80 2.75 2.74 1.84 2.63 19.31%
P/EPS 43.36 26.98 34.09 23.24 105.55 26.93 66.02 -24.38%
EY 2.31 3.71 2.93 4.30 0.95 3.71 1.51 32.66%
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