[FPI] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 90.64%
YoY- -56.01%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 356,060 290,476 227,008 440,790 509,792 713,388 516,746 -6.01%
PBT 42,692 9,860 -852 11,850 19,692 36,222 5,912 38.98%
Tax -7,786 1,814 5,464 -1,658 58 -6,992 -3,122 16.43%
NP 34,906 11,674 4,612 10,192 19,750 29,230 2,790 52.30%
-
NP to SH 34,712 7,656 2,576 8,106 18,428 26,644 6,260 33.00%
-
Tax Rate 18.24% -18.40% - 13.99% -0.29% 19.30% 52.81% -
Total Cost 321,154 278,802 222,396 430,598 490,042 684,158 513,956 -7.53%
-
Net Worth 252,305 237,463 252,448 240,646 236,575 224,500 204,653 3.54%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 252,305 237,463 252,448 240,646 236,575 224,500 204,653 3.54%
NOSH 247,358 247,358 257,600 253,312 249,027 246,703 240,769 0.45%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 9.80% 4.02% 2.03% 2.31% 3.87% 4.10% 0.54% -
ROE 13.76% 3.22% 1.02% 3.37% 7.79% 11.87% 3.06% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 143.95 117.43 88.12 174.01 204.71 289.17 214.62 -6.43%
EPS 14.00 3.00 1.00 3.20 7.40 10.80 2.60 32.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.96 0.98 0.95 0.95 0.91 0.85 3.08%
Adjusted Per Share Value based on latest NOSH - 249,249
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 137.95 112.54 87.95 170.78 197.51 276.39 200.21 -6.01%
EPS 13.45 2.97 1.00 3.14 7.14 10.32 2.43 32.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9775 0.92 0.9781 0.9324 0.9166 0.8698 0.7929 3.54%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.915 0.775 0.69 1.00 0.70 0.64 0.77 -
P/RPS 0.64 0.66 0.78 0.57 0.34 0.22 0.36 10.05%
P/EPS 6.52 25.04 69.00 31.25 9.46 5.93 29.62 -22.27%
EY 15.34 3.99 1.45 3.20 10.57 16.88 3.38 28.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.81 0.70 1.05 0.74 0.70 0.91 -0.18%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 12/08/16 28/08/15 28/08/14 16/08/13 15/08/12 18/08/11 -
Price 1.16 0.81 0.63 1.03 0.69 0.62 0.71 -
P/RPS 0.81 0.69 0.71 0.59 0.34 0.21 0.33 16.12%
P/EPS 8.27 26.17 63.00 32.19 9.32 5.74 27.31 -18.03%
EY 12.10 3.82 1.59 3.11 10.72 17.42 3.66 22.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.84 0.64 1.08 0.73 0.68 0.84 5.21%

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