[FPI] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 98.3%
YoY- -54.99%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 331,327 252,495 205,200 207,454 428,184 584,074 464,845 -5.48%
PBT 38,015 12,308 11,179 8,997 20,685 33,153 9,381 26.23%
Tax -6,176 1,022 376 -476 -1,070 -6,238 -2,386 17.15%
NP 31,839 13,330 11,555 8,521 19,615 26,915 6,995 28.70%
-
NP to SH 31,931 11,176 10,333 8,037 17,857 24,589 8,125 25.59%
-
Tax Rate 16.25% -8.30% -3.36% 5.29% 5.17% 18.82% 25.43% -
Total Cost 299,488 239,165 193,645 198,933 408,569 557,159 457,850 -6.82%
-
Net Worth 267,146 247,358 257,252 246,133 245,533 233,595 216,666 3.54%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 267,146 247,358 257,252 246,133 245,533 233,595 216,666 3.54%
NOSH 247,358 247,358 247,358 251,156 248,013 245,890 246,212 0.07%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.61% 5.28% 5.63% 4.11% 4.58% 4.61% 1.50% -
ROE 11.95% 4.52% 4.02% 3.27% 7.27% 10.53% 3.75% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 133.95 102.08 82.96 82.60 172.65 237.53 188.80 -5.55%
EPS 12.90 4.50 4.20 3.20 7.20 10.00 3.30 25.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.00 1.04 0.98 0.99 0.95 0.88 3.46%
Adjusted Per Share Value based on latest NOSH - 248,999
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 128.37 97.83 79.50 80.38 165.90 226.29 180.10 -5.48%
EPS 12.37 4.33 4.00 3.11 6.92 9.53 3.15 25.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.035 0.9584 0.9967 0.9536 0.9513 0.905 0.8395 3.54%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.28 0.83 0.675 0.98 0.665 0.65 0.67 -
P/RPS 0.96 0.81 0.81 1.19 0.39 0.27 0.35 18.29%
P/EPS 9.92 18.37 16.16 30.63 9.24 6.50 20.30 -11.24%
EY 10.09 5.44 6.19 3.27 10.83 15.38 4.93 12.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.83 0.65 1.00 0.67 0.68 0.76 7.75%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 16/11/17 10/11/16 06/11/15 10/11/14 15/11/13 09/11/12 16/11/11 -
Price 1.59 0.80 0.745 0.86 0.76 0.73 0.71 -
P/RPS 1.19 0.78 0.90 1.04 0.44 0.31 0.38 20.93%
P/EPS 12.32 17.71 17.83 26.88 10.56 7.30 21.52 -8.86%
EY 8.12 5.65 5.61 3.72 9.47 13.70 4.65 9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.80 0.72 0.88 0.77 0.77 0.81 10.43%

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