[FPI] YoY Cumulative Quarter 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- 176.94%
YoY- -68.22%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 219,504 178,030 145,238 113,504 220,395 254,896 356,694 -7.76%
PBT 17,167 21,346 4,930 -426 5,925 9,846 18,111 -0.88%
Tax -3,438 -3,893 907 2,732 -829 29 -3,496 -0.27%
NP 13,729 17,453 5,837 2,306 5,096 9,875 14,615 -1.03%
-
NP to SH 13,718 17,356 3,828 1,288 4,053 9,214 13,322 0.48%
-
Tax Rate 20.03% 18.24% -18.40% - 13.99% -0.29% 19.30% -
Total Cost 205,775 160,577 139,401 111,198 215,299 245,021 342,079 -8.11%
-
Net Worth 269,620 252,305 237,463 252,448 240,646 236,575 224,500 3.09%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 269,620 252,305 237,463 252,448 240,646 236,575 224,500 3.09%
NOSH 247,358 247,358 247,358 257,600 253,312 249,027 246,703 0.04%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.25% 9.80% 4.02% 2.03% 2.31% 3.87% 4.10% -
ROE 5.09% 6.88% 1.61% 0.51% 1.68% 3.89% 5.93% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 88.74 71.97 58.72 44.06 87.01 102.36 144.58 -7.80%
EPS 5.60 7.00 1.50 0.50 1.60 3.70 5.40 0.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.02 0.96 0.98 0.95 0.95 0.91 3.05%
Adjusted Per Share Value based on latest NOSH - 246,833
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 85.04 68.97 56.27 43.97 85.38 98.75 138.19 -7.76%
EPS 5.31 6.72 1.48 0.50 1.57 3.57 5.16 0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0445 0.9775 0.92 0.978 0.9323 0.9165 0.8697 3.09%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.33 0.915 0.775 0.69 1.00 0.70 0.64 -
P/RPS 1.50 1.27 1.32 1.57 1.15 0.68 0.44 22.66%
P/EPS 23.98 13.04 50.08 138.00 62.50 18.92 11.85 12.46%
EY 4.17 7.67 2.00 0.72 1.60 5.29 8.44 -11.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.90 0.81 0.70 1.05 0.74 0.70 9.69%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 17/08/17 12/08/16 28/08/15 28/08/14 16/08/13 15/08/12 -
Price 1.47 1.16 0.81 0.63 1.03 0.69 0.62 -
P/RPS 1.66 1.61 1.38 1.43 1.18 0.67 0.43 25.23%
P/EPS 26.51 16.53 52.34 126.00 64.37 18.65 11.48 14.96%
EY 3.77 6.05 1.91 0.79 1.55 5.36 8.71 -13.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.14 0.84 0.64 1.08 0.73 0.68 12.10%

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