[FPI] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[FPI] FORMOSA PROSONIC INDUSTRIES
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 32.51%
YoY- 212.43%
Quarter Report
Latest QR
Upcoming QR
FPI's Result
FPI's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 765,988 766,198 560,520 462,621 343,822 310,008 463,168 8.73%
PBT 69,474 54,322 45,077 48,009 16,094 21,644 8,756 41.18%
Tax -17,559 -12,536 -8,445 -5,772 -324 435 -1,061 59.56%
NP 51,915 41,786 36,632 42,237 15,770 22,079 7,695 37.42%
-
NP to SH 51,923 41,750 36,644 42,313 13,543 19,365 7,589 37.74%
-
Tax Rate 25.27% 23.08% 18.73% 12.02% 2.01% -2.01% 12.12% -
Total Cost 714,073 724,412 523,888 420,384 328,052 287,929 455,473 7.77%
-
Net Worth 333,933 309,197 294,356 277,040 252,305 267,146 250,437 4.90%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 34,630 27,209 24,735 19,788 14,841 17,315 7,588 28.76%
Div Payout % 66.70% 65.17% 67.50% 46.77% 109.59% 89.41% 100.00% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 333,933 309,197 294,356 277,040 252,305 267,146 250,437 4.90%
NOSH 247,358 247,358 247,358 247,358 247,358 247,358 247,358 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.78% 5.45% 6.54% 9.13% 4.59% 7.12% 1.66% -
ROE 15.55% 13.50% 12.45% 15.27% 5.37% 7.25% 3.03% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 309.67 309.75 226.60 187.02 139.00 125.33 183.09 9.14%
EPS 21.00 16.90 14.80 17.10 5.50 7.80 3.00 38.26%
DPS 14.00 11.00 10.00 8.00 6.00 7.00 3.00 29.24%
NAPS 1.35 1.25 1.19 1.12 1.02 1.08 0.99 5.30%
Adjusted Per Share Value based on latest NOSH - 247,358
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 296.77 296.85 217.17 179.24 133.21 120.11 179.45 8.73%
EPS 20.12 16.18 14.20 16.39 5.25 7.50 2.94 37.74%
DPS 13.42 10.54 9.58 7.67 5.75 6.71 2.94 28.76%
NAPS 1.2938 1.198 1.1405 1.0734 0.9775 1.035 0.9703 4.90%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.27 1.61 1.68 1.72 0.865 0.89 0.76 -
P/RPS 0.73 0.52 0.74 0.92 0.62 0.71 0.76 -0.66%
P/EPS 10.81 9.54 11.34 10.05 15.80 11.37 25.33 -13.21%
EY 9.25 10.48 8.82 9.95 6.33 8.80 3.95 15.22%
DY 6.17 6.83 5.95 4.65 6.94 7.87 3.95 7.70%
P/NAPS 1.68 1.29 1.41 1.54 0.85 0.82 0.77 13.87%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 20/02/20 21/02/19 28/02/18 23/02/17 26/02/16 09/02/15 -
Price 2.93 1.76 2.00 1.82 1.01 0.91 0.84 -
P/RPS 0.95 0.57 0.88 0.97 0.73 0.73 0.84 2.07%
P/EPS 13.96 10.43 13.50 10.64 18.45 11.62 28.00 -10.94%
EY 7.16 9.59 7.41 9.40 5.42 8.60 3.57 12.28%
DY 4.78 6.25 5.00 4.40 5.94 7.69 3.57 4.98%
P/NAPS 2.17 1.41 1.68 1.63 0.99 0.84 0.85 16.89%

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