[FPI] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 87.41%
YoY- 155.17%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 560,520 462,621 343,822 310,008 463,168 543,015 734,473 -4.40%
PBT 45,077 48,009 16,094 21,644 8,756 24,034 36,559 3.55%
Tax -8,445 -5,772 -324 435 -1,061 -169 -7,176 2.74%
NP 36,632 42,237 15,770 22,079 7,695 23,865 29,383 3.74%
-
NP to SH 36,644 42,313 13,543 19,365 7,589 21,824 27,100 5.15%
-
Tax Rate 18.73% 12.02% 2.01% -2.01% 12.12% 0.70% 19.63% -
Total Cost 523,888 420,384 328,052 287,929 455,473 519,150 705,090 -4.82%
-
Net Worth 294,356 277,040 252,305 267,146 250,437 250,560 238,972 3.53%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 24,735 19,788 14,841 17,315 7,588 14,884 14,781 8.95%
Div Payout % 67.50% 46.77% 109.59% 89.41% 100.00% 68.20% 54.55% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 294,356 277,040 252,305 267,146 250,437 250,560 238,972 3.53%
NOSH 247,358 247,358 247,358 247,358 247,358 248,079 246,363 0.06%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.54% 9.13% 4.59% 7.12% 1.66% 4.39% 4.00% -
ROE 12.45% 15.27% 5.37% 7.25% 3.03% 8.71% 11.34% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 226.60 187.02 139.00 125.33 183.09 218.89 298.13 -4.46%
EPS 14.80 17.10 5.50 7.80 3.00 8.80 11.00 5.06%
DPS 10.00 8.00 6.00 7.00 3.00 6.00 6.00 8.88%
NAPS 1.19 1.12 1.02 1.08 0.99 1.01 0.97 3.46%
Adjusted Per Share Value based on latest NOSH - 247,358
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 217.17 179.24 133.21 120.11 179.45 210.39 284.56 -4.40%
EPS 14.20 16.39 5.25 7.50 2.94 8.46 10.50 5.15%
DPS 9.58 7.67 5.75 6.71 2.94 5.77 5.73 8.93%
NAPS 1.1405 1.0734 0.9775 1.035 0.9703 0.9708 0.9259 3.53%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.68 1.72 0.865 0.89 0.76 0.755 0.71 -
P/RPS 0.74 0.92 0.62 0.71 0.76 0.34 0.24 20.63%
P/EPS 11.34 10.05 15.80 11.37 25.33 8.58 6.45 9.85%
EY 8.82 9.95 6.33 8.80 3.95 11.65 15.49 -8.95%
DY 5.95 4.65 6.94 7.87 3.95 7.95 8.45 -5.67%
P/NAPS 1.41 1.54 0.85 0.82 0.77 0.75 0.73 11.59%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 28/02/18 23/02/17 26/02/16 09/02/15 21/02/14 22/02/13 -
Price 2.00 1.82 1.01 0.91 0.84 0.915 0.79 -
P/RPS 0.88 0.97 0.73 0.73 0.84 0.42 0.26 22.52%
P/EPS 13.50 10.64 18.45 11.62 28.00 10.40 7.18 11.09%
EY 7.41 9.40 5.42 8.60 3.57 9.61 13.92 -9.97%
DY 5.00 4.40 5.94 7.69 3.57 6.56 7.59 -6.71%
P/NAPS 1.68 1.63 0.99 0.84 0.85 0.91 0.81 12.92%

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