[FPI] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
06-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 434.83%
YoY- 28.57%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 548,716 441,769 336,660 273,600 276,605 570,912 778,765 -5.66%
PBT 49,197 50,686 16,410 14,905 11,996 27,580 44,204 1.79%
Tax -8,740 -8,234 1,362 501 -634 -1,426 -8,317 0.82%
NP 40,457 42,452 17,773 15,406 11,361 26,153 35,886 2.01%
-
NP to SH 40,498 42,574 14,901 13,777 10,716 23,809 32,785 3.58%
-
Tax Rate 17.77% 16.25% -8.30% -3.36% 5.29% 5.17% 18.82% -
Total Cost 508,258 399,317 318,886 258,193 265,244 544,758 742,878 -6.12%
-
Net Worth 286,935 267,146 247,358 257,252 246,133 245,533 233,595 3.48%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 286,935 267,146 247,358 257,252 246,133 245,533 233,595 3.48%
NOSH 247,358 247,358 247,358 247,358 251,156 248,013 245,890 0.09%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.37% 9.61% 5.28% 5.63% 4.11% 4.58% 4.61% -
ROE 14.11% 15.94% 6.02% 5.36% 4.35% 9.70% 14.04% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 221.83 178.60 136.10 110.61 110.13 230.19 316.71 -5.75%
EPS 16.40 17.20 6.00 5.60 4.27 9.60 13.33 3.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.08 1.00 1.04 0.98 0.99 0.95 3.38%
Adjusted Per Share Value based on latest NOSH - 247,358
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 212.59 171.16 130.44 106.00 107.17 221.19 301.72 -5.66%
EPS 15.69 16.50 5.77 5.34 4.15 9.22 12.70 3.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1117 1.035 0.9584 0.9967 0.9536 0.9513 0.905 3.48%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.54 1.28 0.83 0.675 0.98 0.665 0.65 -
P/RPS 0.69 0.72 0.61 0.61 0.89 0.29 0.21 21.91%
P/EPS 9.41 7.44 13.78 12.12 22.97 6.93 4.88 11.55%
EY 10.63 13.45 7.26 8.25 4.35 14.44 20.51 -10.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.19 0.83 0.65 1.00 0.67 0.68 11.82%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 15/11/18 16/11/17 10/11/16 06/11/15 10/11/14 15/11/13 09/11/12 -
Price 1.61 1.59 0.80 0.745 0.86 0.76 0.73 -
P/RPS 0.73 0.89 0.59 0.67 0.78 0.33 0.23 21.21%
P/EPS 9.83 9.24 13.28 13.38 20.16 7.92 5.48 10.22%
EY 10.17 10.83 7.53 7.48 4.96 12.63 18.26 -9.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.47 0.80 0.72 0.88 0.77 0.77 10.34%

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