[FPI] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
22-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -83.62%
YoY- 147.37%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 571,540 389,112 302,100 276,684 174,596 393,492 419,884 5.27%
PBT 40,012 30,896 42,868 -3,428 -10,196 7,488 11,008 23.98%
Tax -8,148 -4,384 -6,884 6,672 4,900 -2,472 -4,324 11.13%
NP 31,864 26,512 35,984 3,244 -5,296 5,016 6,684 29.71%
-
NP to SH 31,828 26,452 35,760 3,172 -6,696 4,252 7,004 28.68%
-
Tax Rate 20.36% 14.19% 16.06% - - 33.01% 39.28% -
Total Cost 539,676 362,600 266,116 273,440 179,892 388,476 413,200 4.54%
-
Net Worth 301,776 281,988 244,884 234,990 229,577 252,462 227,630 4.80%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 301,776 281,988 244,884 234,990 229,577 252,462 227,630 4.80%
NOSH 247,358 247,358 247,358 247,358 239,142 265,749 250,142 -0.18%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 5.58% 6.81% 11.91% 1.17% -3.03% 1.27% 1.59% -
ROE 10.55% 9.38% 14.60% 1.35% -2.92% 1.68% 3.08% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 231.06 157.31 122.13 111.86 73.01 148.07 167.86 5.46%
EPS 12.80 10.80 14.40 1.20 -2.80 1.60 2.80 28.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.14 0.99 0.95 0.96 0.95 0.91 5.00%
Adjusted Per Share Value based on latest NOSH - 247,358
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 221.42 150.75 117.04 107.19 67.64 152.44 162.67 5.27%
EPS 12.33 10.25 13.85 1.23 -2.59 1.65 2.71 28.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1691 1.0925 0.9487 0.9104 0.8894 0.9781 0.8819 4.80%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.80 1.54 0.865 0.85 0.79 0.83 0.70 -
P/RPS 0.78 0.98 0.71 0.76 1.08 0.56 0.42 10.86%
P/EPS 13.99 14.40 5.98 66.28 -28.21 51.88 25.00 -9.21%
EY 7.15 6.94 16.71 1.51 -3.54 1.93 4.00 10.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.35 0.87 0.89 0.82 0.87 0.77 11.49%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 25/05/18 17/05/17 22/04/16 24/04/15 18/04/14 26/04/13 -
Price 1.74 1.46 0.84 0.825 0.78 0.975 0.70 -
P/RPS 0.75 0.93 0.69 0.74 1.07 0.66 0.42 10.14%
P/EPS 13.52 13.65 5.81 64.33 -27.86 60.94 25.00 -9.73%
EY 7.39 7.32 17.21 1.55 -3.59 1.64 4.00 10.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.28 0.85 0.87 0.81 1.03 0.77 10.86%

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