[FPI] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -0.6%
YoY- -71.07%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 381,140 388,919 381,865 435,160 443,088 464,511 411,436 -4.96%
PBT 25,101 24,268 12,649 5,207 4,898 8,460 14,688 42.89%
Tax -887 -2,189 -1,921 -303 219 -765 -1,916 -40.12%
NP 24,214 22,079 10,728 4,904 5,117 7,695 12,772 53.12%
-
NP to SH 21,832 19,365 9,884 4,823 4,852 7,589 12,012 48.87%
-
Tax Rate 3.53% 9.02% 15.19% 5.82% -4.47% 9.04% 13.04% -
Total Cost 356,926 366,840 371,137 430,256 437,971 456,816 398,664 -7.10%
-
Net Worth 234,990 267,146 257,252 241,896 229,577 244,884 244,020 -2.48%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 17,315 17,315 6,734 6,734 6,734 6,734 14,902 10.51%
Div Payout % 79.31% 89.41% 68.14% 139.64% 138.81% 88.75% 124.06% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 234,990 267,146 257,252 241,896 229,577 244,884 244,020 -2.48%
NOSH 247,358 247,358 247,358 246,833 239,142 247,358 248,999 -0.43%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.35% 5.68% 2.81% 1.13% 1.15% 1.66% 3.10% -
ROE 9.29% 7.25% 3.84% 1.99% 2.11% 3.10% 4.92% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 154.08 157.23 154.38 176.30 185.28 187.79 165.24 -4.55%
EPS 8.83 7.83 4.00 1.95 2.03 3.07 4.82 49.66%
DPS 7.00 7.00 2.72 2.73 2.82 2.72 5.98 11.05%
NAPS 0.95 1.08 1.04 0.98 0.96 0.99 0.98 -2.04%
Adjusted Per Share Value based on latest NOSH - 246,833
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 147.66 150.67 147.94 168.59 171.66 179.96 159.40 -4.96%
EPS 8.46 7.50 3.83 1.87 1.88 2.94 4.65 48.97%
DPS 6.71 6.71 2.61 2.61 2.61 2.61 5.77 10.57%
NAPS 0.9104 1.035 0.9966 0.9371 0.8894 0.9487 0.9454 -2.48%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.85 0.89 0.675 0.69 0.79 0.76 0.98 -
P/RPS 0.55 0.57 0.44 0.39 0.43 0.40 0.59 -4.56%
P/EPS 9.63 11.37 16.89 35.31 38.94 24.77 20.31 -39.16%
EY 10.38 8.80 5.92 2.83 2.57 4.04 4.92 64.42%
DY 8.24 7.87 4.03 3.95 3.56 3.58 6.11 22.04%
P/NAPS 0.89 0.82 0.65 0.70 0.82 0.77 1.00 -7.46%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 22/04/16 26/02/16 06/11/15 28/08/15 24/04/15 09/02/15 10/11/14 -
Price 0.825 0.91 0.745 0.63 0.78 0.84 0.86 -
P/RPS 0.54 0.58 0.48 0.36 0.42 0.45 0.52 2.54%
P/EPS 9.35 11.62 18.64 32.24 38.44 27.38 17.83 -34.94%
EY 10.70 8.60 5.36 3.10 2.60 3.65 5.61 53.73%
DY 8.48 7.69 3.65 4.33 3.61 3.24 6.96 14.06%
P/NAPS 0.87 0.84 0.72 0.64 0.81 0.85 0.88 -0.75%

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