[FPI] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 4.72%
YoY- 2.86%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 747,827 766,198 739,846 671,267 606,127 560,520 542,831 23.78%
PBT 51,751 54,322 50,236 49,257 47,356 45,077 46,892 6.78%
Tax -12,531 -12,536 -11,180 -9,480 -9,386 -8,445 -6,151 60.63%
NP 39,220 41,786 39,056 39,777 37,970 36,632 40,741 -2.50%
-
NP to SH 39,189 41,750 39,011 39,782 37,988 36,644 40,756 -2.57%
-
Tax Rate 24.21% 23.08% 22.25% 19.25% 19.82% 18.73% 13.12% -
Total Cost 708,607 724,412 700,790 631,490 568,157 523,888 502,090 25.79%
-
Net Worth 316,618 309,197 301,776 284,461 301,776 294,356 286,935 6.77%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 27,209 27,209 24,735 24,735 24,735 24,735 19,788 23.62%
Div Payout % 69.43% 65.17% 63.41% 62.18% 65.11% 67.50% 48.55% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 316,618 309,197 301,776 284,461 301,776 294,356 286,935 6.77%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 5.24% 5.45% 5.28% 5.93% 6.26% 6.54% 7.51% -
ROE 12.38% 13.50% 12.93% 13.99% 12.59% 12.45% 14.20% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 302.33 309.75 299.10 271.37 245.04 226.60 219.45 23.78%
EPS 15.84 16.88 15.77 16.08 15.36 14.81 16.48 -2.60%
DPS 11.00 11.00 10.00 10.00 10.00 10.00 8.00 23.62%
NAPS 1.28 1.25 1.22 1.15 1.22 1.19 1.16 6.77%
Adjusted Per Share Value based on latest NOSH - 247,358
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 289.74 296.85 286.65 260.07 234.84 217.17 210.31 23.78%
EPS 15.18 16.18 15.11 15.41 14.72 14.20 15.79 -2.59%
DPS 10.54 10.54 9.58 9.58 9.58 9.58 7.67 23.57%
NAPS 1.2267 1.198 1.1692 1.1021 1.1692 1.1405 1.1117 6.77%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.42 1.61 1.65 1.74 1.80 1.68 1.54 -
P/RPS 0.47 0.52 0.55 0.64 0.73 0.74 0.70 -23.30%
P/EPS 8.96 9.54 10.46 10.82 11.72 11.34 9.35 -2.79%
EY 11.16 10.48 9.56 9.24 8.53 8.82 10.70 2.84%
DY 7.75 6.83 6.06 5.75 5.56 5.95 5.19 30.61%
P/NAPS 1.11 1.29 1.35 1.51 1.48 1.41 1.33 -11.34%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 27/05/20 20/02/20 14/11/19 22/08/19 24/05/19 21/02/19 15/11/18 -
Price 1.36 1.76 1.58 1.67 1.74 2.00 1.61 -
P/RPS 0.45 0.57 0.53 0.62 0.71 0.88 0.73 -27.54%
P/EPS 8.58 10.43 10.02 10.38 11.33 13.50 9.77 -8.28%
EY 11.65 9.59 9.98 9.63 8.83 7.41 10.23 9.04%
DY 8.09 6.25 6.33 5.99 5.75 5.00 4.97 38.33%
P/NAPS 1.06 1.41 1.30 1.45 1.43 1.68 1.39 -16.51%

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